[HLCAP] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 28.02%
YoY- 320.4%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 91,631 49,632 115,523 106,298 68,698 90,218 76,100 3.14%
PBT -30,086 9,898 37,382 38,843 15,375 24,749 19,756 -
Tax 52,143 977 -11,930 -8,843 -8,239 -2,174 -3,223 -
NP 22,057 10,875 25,452 30,000 7,136 22,575 16,533 4.91%
-
NP to SH 22,057 10,875 25,452 30,000 7,136 22,575 16,533 4.91%
-
Tax Rate - -9.87% 31.91% 22.77% 53.59% 8.78% 16.31% -
Total Cost 69,574 38,757 90,071 76,298 61,562 67,643 59,567 2.62%
-
Net Worth 311,442 168,263 164,152 145,681 118,586 106,159 82,721 24.71%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 9,110 6,108 4,938 - - - -
Div Payout % - 83.77% 24.00% 16.46% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 311,442 168,263 164,152 145,681 118,586 106,159 82,721 24.71%
NOSH 241,428 121,052 121,594 123,458 123,527 123,440 123,464 11.81%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 24.07% 21.91% 22.03% 28.22% 10.39% 25.02% 21.73% -
ROE 7.08% 6.46% 15.51% 20.59% 6.02% 21.27% 19.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.95 41.00 95.01 86.10 55.61 73.09 61.64 -7.76%
EPS 9.14 8.98 20.93 24.30 5.78 18.29 13.39 -6.16%
DPS 0.00 7.50 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.29 1.39 1.35 1.18 0.96 0.86 0.67 11.53%
Adjusted Per Share Value based on latest NOSH - 123,458
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 38.86 21.05 48.99 45.08 29.13 38.26 32.27 3.14%
EPS 9.35 4.61 10.79 12.72 3.03 9.57 7.01 4.91%
DPS 0.00 3.86 2.59 2.09 0.00 0.00 0.00 -
NAPS 1.3207 0.7135 0.6961 0.6178 0.5029 0.4502 0.3508 24.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.23 1.00 1.38 1.77 0.74 0.82 1.23 -
P/RPS 3.24 2.44 1.45 2.06 1.33 1.12 2.00 8.36%
P/EPS 13.46 11.13 6.59 7.28 12.81 4.48 9.19 6.56%
EY 7.43 8.98 15.17 13.73 7.81 22.30 10.89 -6.17%
DY 0.00 7.50 3.62 2.26 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 1.02 1.50 0.77 0.95 1.84 -10.42%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 06/05/09 22/04/08 27/04/07 26/04/06 30/05/05 26/05/04 -
Price 1.12 1.10 1.40 1.78 0.90 0.68 1.20 -
P/RPS 2.95 2.68 1.47 2.07 1.62 0.93 1.95 7.13%
P/EPS 12.26 12.24 6.69 7.33 15.58 3.72 8.96 5.36%
EY 8.16 8.17 14.95 13.65 6.42 26.89 11.16 -5.08%
DY 0.00 6.82 3.57 2.25 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 1.04 1.51 0.94 0.79 1.79 -11.32%

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