[HLCAP] YoY TTM 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- 18.97%
YoY- 188.56%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 80,385 50,293 133,453 96,171 80,494 79,978 63,388 4.03%
PBT -34,549 14,259 46,600 30,506 16,610 21,968 11,065 -
Tax 52,766 432 -14,331 -7,072 -8,489 398 -3,872 -
NP 18,217 14,691 32,269 23,434 8,121 22,366 7,193 16.73%
-
NP to SH 18,217 14,691 32,269 23,434 8,121 22,366 7,193 16.73%
-
Tax Rate - -3.03% 30.75% 23.18% 51.11% -1.81% 34.99% -
Total Cost 62,168 35,602 101,184 72,737 72,373 57,612 56,195 1.69%
-
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 - 9,110 6,108 4,938 - - - -
Div Payout % - 62.01% 18.93% 21.07% - - - -
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 22.66% 29.21% 24.18% 24.37% 10.09% 27.97% 11.35% -
ROE 5.97% 12.15% 20.08% 17.88% 7.08% 22.12% 9.88% -
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 33.46 41.58 109.61 80.00 65.22 64.85 51.35 -6.88%
EPS 7.58 12.15 26.50 19.49 6.58 18.13 5.83 4.46%
DPS 0.00 7.50 5.00 4.11 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 34.09 21.33 56.59 40.78 34.13 33.91 26.88 4.03%
EPS 7.72 6.23 13.68 9.94 3.44 9.48 3.05 16.72%
DPS 0.00 3.86 2.59 2.09 0.00 0.00 0.00 -
NAPS 1.2938 0.5129 0.6815 0.5556 0.4867 0.4289 0.3088 26.94%
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 3.80 2.45 1.54 1.64 1.20 1.37 2.14 10.03%
P/EPS 16.75 8.40 6.38 6.72 11.85 4.91 18.88 -1.97%
EY 5.97 11.91 15.68 14.88 8.44 20.38 5.30 2.00%
DY 0.00 7.35 2.96 3.14 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 3.65 2.84 1.46 2.25 1.12 1.40 2.08 9.81%
P/EPS 16.09 9.72 6.04 9.23 11.09 5.02 18.36 -2.17%
EY 6.22 10.29 16.56 10.83 9.01 19.93 5.45 2.22%
DY 0.00 6.36 3.13 2.28 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