[HLCAP] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 212.14%
YoY- 41600.0%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 24,513 13,824 30,427 25,927 17,157 23,371 11,120 14.06%
PBT -46,615 6,892 12,120 13,177 732 8,607 -2,329 64.70%
Tax 57,044 1,939 -4,961 -1,918 -705 2,811 731 106.58%
NP 10,429 8,831 7,159 11,259 27 11,418 -1,598 -
-
NP to SH 10,429 8,831 7,159 11,259 27 11,418 -1,598 -
-
Tax Rate - -28.13% 40.93% 14.56% 96.31% -32.66% - -
Total Cost 14,084 4,993 23,268 14,668 17,130 11,953 12,718 1.71%
-
Net Worth 175,809 173,704 151,487 129,626 116,100 93,812 59,460 19.78%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 9,110 6,108 4,938 - - - -
Div Payout % - 103.16% 85.32% 43.86% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 175,809 173,704 151,487 129,626 116,100 93,812 59,460 19.78%
NOSH 119,598 121,471 122,167 123,453 135,000 123,437 123,875 -0.58%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 42.54% 63.88% 23.53% 43.43% 0.16% 48.86% -14.37% -
ROE 5.93% 5.08% 4.73% 8.69% 0.02% 12.17% -2.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.50 11.38 24.91 21.00 12.71 18.93 8.98 14.73%
EPS 8.72 7.27 5.86 9.12 0.02 9.25 -1.29 -
DPS 0.00 7.50 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.24 1.05 0.86 0.76 0.48 20.48%
Adjusted Per Share Value based on latest NOSH - 123,453
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.39 5.86 12.90 10.99 7.28 9.91 4.72 14.04%
EPS 4.42 3.74 3.04 4.77 0.01 4.84 -0.68 -
DPS 0.00 3.86 2.59 2.09 0.00 0.00 0.00 -
NAPS 0.7455 0.7366 0.6424 0.5497 0.4923 0.3978 0.2521 19.78%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.15 1.35 1.95 0.86 0.74 1.08 0.93 -
P/RPS 5.61 11.86 7.83 4.09 5.82 5.70 10.36 -9.70%
P/EPS 13.19 18.57 33.28 9.43 3,700.00 11.68 -72.09 -
EY 7.58 5.39 3.01 10.60 0.03 8.56 -1.39 -
DY 0.00 5.56 2.56 4.65 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.57 0.82 0.86 1.42 1.94 -14.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 31/07/08 30/07/07 31/07/06 30/08/05 25/08/04 26/08/03 -
Price 1.15 1.30 1.96 0.87 0.81 0.95 1.14 -
P/RPS 5.61 11.42 7.87 4.14 6.37 5.02 12.70 -12.72%
P/EPS 13.19 17.88 33.45 9.54 4,050.00 10.27 -88.37 -
EY 7.58 5.59 2.99 10.48 0.02 9.74 -1.13 -
DY 0.00 5.77 2.55 4.60 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 1.58 0.83 0.94 1.25 2.38 -16.95%

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