[HLCAP] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.95%
YoY- 199.2%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 22,208 11,435 25,510 33,896 15,139 16,783 20,229 1.56%
PBT 4,319 39 6,618 7,632 4,882 5,916 6,884 -7.46%
Tax -1,435 -548 -1,894 -2,019 -3,006 -1,846 -2,144 -6.46%
NP 2,884 -509 4,724 5,613 1,876 4,070 4,740 -7.94%
-
NP to SH 2,884 -509 4,724 5,613 1,876 4,070 4,740 -7.94%
-
Tax Rate 33.23% 1,405.13% 28.62% 26.45% 61.57% 31.20% 31.14% -
Total Cost 19,324 11,944 20,786 28,283 13,263 12,713 15,489 3.75%
-
Net Worth 305,117 120,952 160,713 131,029 114,781 101,133 72,828 26.94%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 305,117 120,952 160,713 131,029 114,781 101,133 72,828 26.94%
NOSH 240,249 120,952 121,752 120,210 123,421 123,333 123,437 11.72%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.99% -4.45% 18.52% 16.56% 12.39% 24.25% 23.43% -
ROE 0.95% -0.42% 2.94% 4.28% 1.63% 4.02% 6.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.24 9.45 20.95 28.20 12.27 13.61 16.39 -9.10%
EPS 1.20 -0.20 3.88 4.66 1.52 3.30 3.84 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.32 1.09 0.93 0.82 0.59 13.61%
Adjusted Per Share Value based on latest NOSH - 120,210
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.99 4.63 10.33 13.73 6.13 6.80 8.19 1.56%
EPS 1.17 -0.21 1.91 2.27 0.76 1.65 1.92 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 0.4899 0.6509 0.5307 0.4649 0.4096 0.295 26.93%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.27 1.02 1.69 1.31 0.78 0.89 1.10 -
P/RPS 13.74 10.79 8.07 4.65 6.36 6.54 6.71 12.67%
P/EPS 105.80 -242.38 43.56 28.06 51.32 26.97 28.65 24.30%
EY 0.95 -0.41 2.30 3.56 1.95 3.71 3.49 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.28 1.20 0.84 1.09 1.86 -9.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/01/09 29/01/08 30/01/07 25/01/06 17/02/05 16/02/04 -
Price 1.22 1.18 1.60 1.80 0.73 0.91 1.07 -
P/RPS 13.20 12.48 7.64 6.38 5.95 6.69 6.53 12.43%
P/EPS 101.63 -280.40 41.24 38.55 48.03 27.58 27.86 24.04%
EY 0.98 -0.36 2.43 2.59 2.08 3.63 3.59 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.18 1.21 1.65 0.78 1.11 1.81 -10.02%

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