[HLCAP] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 46.25%
YoY- 74.31%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 77,704 43,942 23,878 72,505 49,850 31,774 34,657 14.39%
PBT 28,266 11,931 2,870 20,763 11,950 9,264 9,528 19.86%
Tax -7,222 -3,680 -365 -5,826 -3,381 -5,762 -2,963 16.00%
NP 21,044 8,251 2,505 14,937 8,569 3,502 6,565 21.41%
-
NP to SH 21,044 8,251 2,505 14,937 8,569 3,502 6,565 21.41%
-
Tax Rate 25.55% 30.84% 12.72% 28.06% 28.29% 62.20% 31.10% -
Total Cost 56,660 35,691 21,373 57,568 41,281 28,272 28,092 12.39%
-
Net Worth 320,336 299,357 121,014 160,560 131,194 114,678 101,189 21.16%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 320,336 299,357 121,014 160,560 131,194 114,678 101,189 21.16%
NOSH 233,822 235,714 121,014 121,636 120,361 123,309 123,402 11.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.08% 18.78% 10.49% 20.60% 17.19% 11.02% 18.94% -
ROE 6.57% 2.76% 2.07% 9.30% 6.53% 3.05% 6.49% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 33.23 18.64 19.73 59.61 41.42 25.77 28.08 2.84%
EPS 9.00 3.50 1.00 12.28 7.12 2.84 5.32 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.27 1.00 1.32 1.09 0.93 0.82 8.92%
Adjusted Per Share Value based on latest NOSH - 121,752
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 31.47 17.80 9.67 29.37 20.19 12.87 14.04 14.39%
EPS 8.52 3.34 1.01 6.05 3.47 1.42 2.66 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2975 1.2125 0.4901 0.6503 0.5314 0.4645 0.4098 21.16%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.20 1.27 1.02 1.69 1.31 0.78 0.89 -
P/RPS 3.61 6.81 5.17 2.84 3.16 3.03 3.17 2.18%
P/EPS 13.33 36.28 49.28 13.76 18.40 27.46 16.73 -3.71%
EY 7.50 2.76 2.03 7.27 5.43 3.64 5.98 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.02 1.28 1.20 0.84 1.09 -3.50%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 19/01/09 29/01/08 30/01/07 25/01/06 17/02/05 -
Price 1.24 1.22 1.18 1.60 1.80 0.73 0.91 -
P/RPS 3.73 6.54 5.98 2.68 4.35 2.83 3.24 2.37%
P/EPS 13.78 34.85 57.00 13.03 25.28 25.70 17.11 -3.54%
EY 7.26 2.87 1.75 7.67 3.96 3.89 5.85 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.18 1.21 1.65 0.78 1.11 -3.25%

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