[HLCAP] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -26.54%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 178,853 100,869 69,612 64,368 141,839 77,414 82,138 13.84%
PBT 52,636 21,712 -38,829 20,838 47,614 27,756 17,644 19.97%
Tax -12,621 -6,256 53,653 -914 -14,456 -8,059 -7,329 9.47%
NP 40,015 15,456 14,824 19,924 33,158 19,697 10,315 25.33%
-
NP to SH 40,015 15,456 14,824 19,924 33,158 19,697 10,315 25.33%
-
Tax Rate 23.98% 28.81% - 4.39% 30.36% 29.04% 41.54% -
Total Cost 138,838 85,413 54,788 44,444 108,681 57,717 71,823 11.60%
-
Net Worth 234,424 307,288 181,183 176,163 160,873 131,743 107,168 13.92%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 9,110 6,108 4,938 - -
Div Payout % - - - 45.73% 18.42% 25.07% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 234,424 307,288 181,183 176,163 160,873 131,743 107,168 13.92%
NOSH 234,424 234,571 119,200 121,491 121,873 123,124 123,181 11.31%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.37% 15.32% 21.30% 30.95% 23.38% 25.44% 12.56% -
ROE 17.07% 5.03% 8.18% 11.31% 20.61% 14.95% 9.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 76.29 43.00 58.40 52.98 116.38 62.87 66.68 2.26%
EPS 17.07 6.59 12.44 16.40 27.21 16.00 8.37 12.60%
DPS 0.00 0.00 0.00 7.50 5.00 4.00 0.00 -
NAPS 1.00 1.31 1.52 1.45 1.32 1.07 0.87 2.34%
Adjusted Per Share Value based on latest NOSH - 121,491
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 75.84 42.77 29.52 27.30 60.15 32.83 34.83 13.84%
EPS 16.97 6.55 6.29 8.45 14.06 8.35 4.37 25.35%
DPS 0.00 0.00 0.00 3.86 2.59 2.09 0.00 -
NAPS 0.9941 1.303 0.7683 0.747 0.6822 0.5587 0.4544 13.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.11 1.15 1.03 1.25 1.66 0.90 0.86 -
P/RPS 1.45 2.67 1.76 2.36 1.43 1.43 1.29 1.96%
P/EPS 6.50 17.45 8.28 7.62 6.10 5.63 10.27 -7.33%
EY 15.38 5.73 12.07 13.12 16.39 17.78 9.74 7.90%
DY 0.00 0.00 0.00 6.00 3.01 4.44 0.00 -
P/NAPS 1.11 0.88 0.68 0.86 1.26 0.84 0.99 1.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 18/11/10 11/11/09 30/10/08 31/10/07 19/10/06 29/11/05 -
Price 1.15 1.23 1.10 1.05 1.86 0.92 0.85 -
P/RPS 1.51 2.86 1.88 1.98 1.60 1.46 1.27 2.92%
P/EPS 6.74 18.67 8.85 6.40 6.84 5.75 10.15 -6.59%
EY 14.84 5.36 11.31 15.62 14.63 17.39 9.85 7.06%
DY 0.00 0.00 0.00 7.14 2.69 4.35 0.00 -
P/NAPS 1.15 0.94 0.72 0.72 1.41 0.86 0.98 2.70%

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