[HLCAP] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 118.72%
YoY- 163.64%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 67,117 35,616 58,060 80,371 52,168 66,847 64,980 0.54%
PBT 16,530 3,007 25,260 25,666 14,643 16,142 22,085 -4.71%
Tax -4,900 -962 -6,969 -6,924 -7,534 -4,985 -3,954 3.63%
NP 11,630 2,045 18,291 18,742 7,109 11,157 18,131 -7.13%
-
NP to SH 11,630 2,045 18,291 18,742 7,109 11,157 18,131 -7.13%
-
Tax Rate 29.64% 31.99% 27.59% 26.98% 51.45% 30.88% 17.90% -
Total Cost 55,487 33,571 39,769 61,629 45,059 55,690 46,849 2.85%
-
Net Worth 306,177 168,198 164,072 145,677 118,483 106,139 82,694 24.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 306,177 168,198 164,072 145,677 118,483 106,139 82,694 24.36%
NOSH 237,346 121,005 121,534 123,455 123,420 123,418 123,424 11.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.33% 5.74% 31.50% 23.32% 13.63% 16.69% 27.90% -
ROE 3.80% 1.22% 11.15% 12.87% 6.00% 10.51% 21.93% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.28 29.43 47.77 65.10 42.27 54.16 52.65 -9.83%
EPS 4.90 1.69 15.05 15.32 5.76 9.04 14.69 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.39 1.35 1.18 0.96 0.86 0.67 11.53%
Adjusted Per Share Value based on latest NOSH - 123,458
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.46 15.10 24.62 34.08 22.12 28.35 27.55 0.54%
EPS 4.93 0.87 7.76 7.95 3.01 4.73 7.69 -7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2983 0.7132 0.6957 0.6177 0.5024 0.4501 0.3507 24.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.23 1.00 1.38 1.77 0.74 0.82 1.23 -
P/RPS 4.35 3.40 2.89 2.72 1.75 1.51 2.34 10.88%
P/EPS 25.10 59.17 9.17 11.66 12.85 9.07 8.37 20.07%
EY 3.98 1.69 10.91 8.58 7.78 11.02 11.94 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 1.02 1.50 0.77 0.95 1.84 -10.42%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 06/05/09 22/04/08 27/04/07 26/04/06 30/05/05 26/05/04 -
Price 1.12 1.10 1.40 1.78 0.90 0.68 1.20 -
P/RPS 3.96 3.74 2.93 2.73 2.13 1.26 2.28 9.63%
P/EPS 22.86 65.09 9.30 11.73 15.62 7.52 8.17 18.69%
EY 4.38 1.54 10.75 8.53 6.40 13.29 12.24 -15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 1.04 1.51 0.94 0.79 1.79 -11.32%

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