[HLCAP] YoY 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- -53.75%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 46,842 22,208 11,435 25,510 33,896 15,139 16,783 18.64%
PBT 19,390 4,319 39 6,618 7,632 4,882 5,916 21.86%
Tax -4,913 -1,435 -548 -1,894 -2,019 -3,006 -1,846 17.71%
NP 14,477 2,884 -509 4,724 5,613 1,876 4,070 23.53%
-
NP to SH 14,477 2,884 -509 4,724 5,613 1,876 4,070 23.53%
-
Tax Rate 25.34% 33.23% 1,405.13% 28.62% 26.45% 61.57% 31.20% -
Total Cost 32,365 19,324 11,944 20,786 28,283 13,263 12,713 16.84%
-
Net Worth 319,895 305,117 120,952 160,713 131,029 114,781 101,133 21.14%
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 319,895 305,117 120,952 160,713 131,029 114,781 101,133 21.14%
NOSH 233,500 240,249 120,952 121,752 120,210 123,421 123,333 11.21%
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 30.91% 12.99% -4.45% 18.52% 16.56% 12.39% 24.25% -
ROE 4.53% 0.95% -0.42% 2.94% 4.28% 1.63% 4.02% -
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 20.06 9.24 9.45 20.95 28.20 12.27 13.61 6.67%
EPS 6.20 1.20 -0.20 3.88 4.66 1.52 3.30 11.07%
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 18.97 8.99 4.63 10.33 13.73 6.13 6.80 18.63%
EPS 5.86 1.17 -0.21 1.91 2.27 0.76 1.65 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2957 1.2358 0.4899 0.6509 0.5307 0.4649 0.4096 21.14%
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 5.98 13.74 10.79 8.07 4.65 6.36 6.54 -1.48%
P/EPS 19.35 105.80 -242.38 43.56 28.06 51.32 26.97 -5.38%
EY 5.17 0.95 -0.41 2.30 3.56 1.95 3.71 5.68%
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 6.18 13.20 12.48 7.64 6.38 5.95 6.69 -1.31%
P/EPS 20.00 101.63 -280.40 41.24 38.55 48.03 27.58 -5.21%
EY 5.00 0.98 -0.36 2.43 2.59 2.08 3.63 5.47%
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