[HLCAP] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 2367.17%
YoY- 18.1%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 52,459 39,684 24,621 24,513 13,824 30,427 25,927 12.45%
PBT 16,605 7,907 3,916 -46,615 6,892 12,120 13,177 3.92%
Tax -4,628 -1,050 -1,292 57,044 1,939 -4,961 -1,918 15.79%
NP 11,977 6,857 2,624 10,429 8,831 7,159 11,259 1.03%
-
NP to SH 11,977 6,857 2,624 10,429 8,831 7,159 11,259 1.03%
-
Tax Rate 27.87% 13.28% 32.99% - -28.13% 40.93% 14.56% -
Total Cost 40,482 32,827 21,997 14,084 4,993 23,268 14,668 18.41%
-
Net Worth 234,606 342,849 310,227 175,809 173,704 151,487 129,626 10.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 9,110 6,108 4,938 -
Div Payout % - - - - 103.16% 85.32% 43.86% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 234,606 342,849 310,227 175,809 173,704 151,487 129,626 10.38%
NOSH 234,606 236,448 238,636 119,598 121,471 122,167 123,453 11.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.83% 17.28% 10.66% 42.54% 63.88% 23.53% 43.43% -
ROE 5.11% 2.00% 0.85% 5.93% 5.08% 4.73% 8.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.36 16.78 10.32 20.50 11.38 24.91 21.00 1.05%
EPS 5.11 2.90 1.10 8.72 7.27 5.86 9.12 -9.19%
DPS 0.00 0.00 0.00 0.00 7.50 5.00 4.00 -
NAPS 1.00 1.45 1.30 1.47 1.43 1.24 1.05 -0.80%
Adjusted Per Share Value based on latest NOSH - 119,598
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.25 16.07 9.97 9.93 5.60 12.32 10.50 12.45%
EPS 4.85 2.78 1.06 4.22 3.58 2.90 4.56 1.03%
DPS 0.00 0.00 0.00 0.00 3.69 2.47 2.00 -
NAPS 0.9502 1.3886 1.2565 0.7121 0.7036 0.6136 0.525 10.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.14 1.42 1.08 1.15 1.35 1.95 0.86 -
P/RPS 5.10 8.46 10.47 5.61 11.86 7.83 4.09 3.74%
P/EPS 22.33 48.97 98.22 13.19 18.57 33.28 9.43 15.43%
EY 4.48 2.04 1.02 7.58 5.39 3.01 10.60 -13.35%
DY 0.00 0.00 0.00 0.00 5.56 2.56 4.65 -
P/NAPS 1.14 0.98 0.83 0.78 0.94 1.57 0.82 5.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 19/08/10 18/08/09 31/07/08 30/07/07 31/07/06 -
Price 1.20 1.25 1.16 1.15 1.30 1.96 0.87 -
P/RPS 5.37 7.45 11.24 5.61 11.42 7.87 4.14 4.42%
P/EPS 23.51 43.10 105.49 13.19 17.88 33.45 9.54 16.20%
EY 4.25 2.32 0.95 7.58 5.59 2.99 10.48 -13.95%
DY 0.00 0.00 0.00 0.00 5.77 2.55 4.60 -
P/NAPS 1.20 0.86 0.89 0.78 0.91 1.58 0.83 6.33%

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