[HLCAP] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -116.89%
YoY- -110.77%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 51,226 46,842 22,208 11,435 25,510 33,896 15,139 22.51%
PBT 11,808 19,390 4,319 39 6,618 7,632 4,882 15.85%
Tax -2,238 -4,913 -1,435 -548 -1,894 -2,019 -3,006 -4.79%
NP 9,570 14,477 2,884 -509 4,724 5,613 1,876 31.18%
-
NP to SH 9,570 14,477 2,884 -509 4,724 5,613 1,876 31.18%
-
Tax Rate 18.95% 25.34% 33.23% 1,405.13% 28.62% 26.45% 61.57% -
Total Cost 41,656 32,365 19,324 11,944 20,786 28,283 13,263 21.00%
-
Net Worth 356,764 319,895 305,117 120,952 160,713 131,029 114,781 20.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 356,764 319,895 305,117 120,952 160,713 131,029 114,781 20.79%
NOSH 234,713 233,500 240,249 120,952 121,752 120,210 123,421 11.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.68% 30.91% 12.99% -4.45% 18.52% 16.56% 12.39% -
ROE 2.68% 4.53% 0.95% -0.42% 2.94% 4.28% 1.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.82 20.06 9.24 9.45 20.95 28.20 12.27 10.06%
EPS 4.08 6.20 1.20 -0.20 3.88 4.66 1.52 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.37 1.27 1.00 1.32 1.09 0.93 8.52%
Adjusted Per Share Value based on latest NOSH - 120,952
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.75 18.97 8.99 4.63 10.33 13.73 6.13 22.52%
EPS 3.88 5.86 1.17 -0.21 1.91 2.27 0.76 31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.445 1.2957 1.2358 0.4899 0.6509 0.5307 0.4649 20.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.17 1.20 1.27 1.02 1.69 1.31 0.78 -
P/RPS 5.36 5.98 13.74 10.79 8.07 4.65 6.36 -2.80%
P/EPS 28.70 19.35 105.80 -242.38 43.56 28.06 51.32 -9.22%
EY 3.48 5.17 0.95 -0.41 2.30 3.56 1.95 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.00 1.02 1.28 1.20 0.84 -1.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 30/01/07 25/01/06 -
Price 1.23 1.24 1.22 1.18 1.60 1.80 0.73 -
P/RPS 5.64 6.18 13.20 12.48 7.64 6.38 5.95 -0.88%
P/EPS 30.17 20.00 101.63 -280.40 41.24 38.55 48.03 -7.45%
EY 3.31 5.00 0.98 -0.36 2.43 2.59 2.08 8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.91 0.96 1.18 1.21 1.65 0.78 0.63%

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