[HLCAP] YoY TTM 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- -26.26%
YoY- -54.47%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 183,237 125,503 80,385 50,293 133,453 96,171 80,494 14.68%
PBT 45,054 36,783 -34,549 14,259 46,600 30,506 16,610 18.08%
Tax -9,946 -9,734 52,766 432 -14,331 -7,072 -8,489 2.67%
NP 35,108 27,049 18,217 14,691 32,269 23,434 8,121 27.61%
-
NP to SH 35,108 27,049 18,217 14,691 32,269 23,434 8,121 27.61%
-
Tax Rate 22.08% 26.46% - -3.03% 30.75% 23.18% 51.11% -
Total Cost 148,129 98,454 62,168 35,602 101,184 72,737 72,373 12.67%
-
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 - - - 9,110 6,108 4,938 - -
Div Payout % - - - 62.01% 18.93% 21.07% - -
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 19.16% 21.55% 22.66% 29.21% 24.18% 24.37% 10.09% -
ROE 9.84% 8.46% 5.97% 12.15% 20.08% 17.88% 7.08% -
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 78.07 53.75 33.46 41.58 109.61 80.00 65.22 3.04%
EPS 14.96 11.58 7.58 12.15 26.50 19.49 6.58 14.66%
DPS 0.00 0.00 0.00 7.50 5.00 4.11 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 74.22 50.83 32.56 20.37 54.05 38.95 32.60 14.68%
EPS 14.22 10.96 7.38 5.95 13.07 9.49 3.29 27.61%
DPS 0.00 0.00 0.00 3.69 2.47 2.00 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 1.50 2.23 3.80 2.45 1.54 1.64 1.20 3.78%
P/EPS 7.82 10.36 16.75 8.40 6.38 6.72 11.85 -6.68%
EY 12.78 9.65 5.97 11.91 15.68 14.88 8.44 7.15%
DY 0.00 0.00 0.00 7.35 2.96 3.14 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 1.58 2.31 3.65 2.84 1.46 2.25 1.12 5.89%
P/EPS 8.22 10.70 16.09 9.72 6.04 9.23 11.09 -4.86%
EY 12.16 9.34 6.22 10.29 16.56 10.83 9.01 5.12%
DY 0.00 0.00 0.00 6.36 3.13 2.28 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