[HLCAP] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 38.2%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 91,738 60,129 72,170 110,798 73,534 84,004 88,352 0.62%
PBT 20,446 -43,608 32,153 37,786 27,820 16,874 30,692 -6.54%
Tax -6,192 56,082 -5,030 -11,884 -9,452 -5,690 -1,143 32.50%
NP 14,254 12,474 27,123 25,902 18,368 11,184 29,549 -11.43%
-
NP to SH 14,254 12,474 27,123 25,902 18,368 11,184 29,549 -11.43%
-
Tax Rate 30.28% - 15.64% 31.45% 33.98% 33.72% 3.72% -
Total Cost 77,484 47,655 45,047 84,896 55,166 72,820 58,803 4.70%
-
Net Worth 308,836 175,808 173,616 151,502 129,612 106,161 93,806 21.95%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 9,105 6,108 4,937 - - -
Div Payout % - - 33.57% 23.58% 26.88% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 308,836 175,808 173,616 151,502 129,612 106,161 93,806 21.95%
NOSH 237,566 119,597 121,410 122,179 123,440 123,443 123,429 11.52%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.54% 20.75% 37.58% 23.38% 24.98% 13.31% 33.44% -
ROE 4.62% 7.10% 15.62% 17.10% 14.17% 10.53% 31.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.62 50.28 59.44 90.68 59.57 68.05 71.58 -9.76%
EPS 6.00 10.43 22.34 21.20 14.88 9.06 23.94 -20.58%
DPS 0.00 0.00 7.50 5.00 4.00 0.00 0.00 -
NAPS 1.30 1.47 1.43 1.24 1.05 0.86 0.76 9.35%
Adjusted Per Share Value based on latest NOSH - 122,167
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.16 24.35 29.23 44.88 29.78 34.02 35.79 0.62%
EPS 5.77 5.05 10.99 10.49 7.44 4.53 11.97 -11.44%
DPS 0.00 0.00 3.69 2.47 2.00 0.00 0.00 -
NAPS 1.2509 0.7121 0.7032 0.6136 0.525 0.43 0.3799 21.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.08 1.15 1.35 1.95 0.86 0.74 1.08 -
P/RPS 2.80 2.29 2.27 2.15 1.44 1.09 1.51 10.83%
P/EPS 18.00 11.03 6.04 9.20 5.78 8.17 4.51 25.93%
EY 5.56 9.07 16.55 10.87 17.30 12.24 22.17 -20.57%
DY 0.00 0.00 5.56 2.56 4.65 0.00 0.00 -
P/NAPS 0.83 0.78 0.94 1.57 0.82 0.86 1.42 -8.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 18/08/09 31/07/08 30/07/07 31/07/06 30/08/05 25/08/04 -
Price 1.16 1.15 1.30 1.96 0.87 0.81 0.95 -
P/RPS 3.00 2.29 2.19 2.16 1.46 1.19 1.33 14.51%
P/EPS 19.33 11.03 5.82 9.25 5.85 8.94 3.97 30.17%
EY 5.17 9.07 17.18 10.82 17.10 11.19 25.20 -23.19%
DY 0.00 0.00 5.77 2.55 4.60 0.00 0.00 -
P/NAPS 0.89 0.78 0.91 1.58 0.83 0.94 1.25 -5.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment