[HLCAP] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 7.69%
YoY- -46.66%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,032 73,534 69,557 63,548 64,032 84,004 89,129 -19.76%
PBT 17,272 27,820 19,524 18,528 17,528 16,874 21,522 -13.62%
Tax -5,452 -9,452 -10,045 -11,524 -11,024 -5,690 -6,646 -12.35%
NP 11,820 18,368 9,478 7,004 6,504 11,184 14,876 -14.20%
-
NP to SH 11,820 18,368 9,478 7,004 6,504 11,184 14,876 -14.20%
-
Tax Rate 31.57% 33.98% 51.45% 62.20% 62.89% 33.72% 30.88% -
Total Cost 52,212 55,166 60,078 56,544 57,528 72,820 74,253 -20.90%
-
Net Worth 131,743 129,612 118,483 114,678 107,168 106,161 106,139 15.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,937 - - - - - -
Div Payout % - 26.88% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 131,743 129,612 118,483 114,678 107,168 106,161 106,139 15.48%
NOSH 123,124 123,440 123,420 123,309 123,181 123,443 123,418 -0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.46% 24.98% 13.63% 11.02% 10.16% 13.31% 16.69% -
ROE 8.97% 14.17% 8.00% 6.11% 6.07% 10.53% 14.02% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.01 59.57 56.36 51.54 51.98 68.05 72.22 -19.64%
EPS 9.60 14.88 7.68 5.68 5.28 9.06 12.05 -14.04%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 0.96 0.93 0.87 0.86 0.86 15.66%
Adjusted Per Share Value based on latest NOSH - 123,421
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.93 29.78 28.17 25.74 25.93 34.02 36.10 -19.77%
EPS 4.79 7.44 3.84 2.84 2.63 4.53 6.03 -14.21%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.525 0.4799 0.4645 0.4341 0.43 0.4299 15.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.90 0.86 0.74 0.78 0.86 0.74 0.82 -
P/RPS 1.73 1.44 1.31 1.51 1.65 1.09 1.14 32.02%
P/EPS 9.37 5.78 9.64 13.73 16.29 8.17 6.80 23.80%
EY 10.67 17.30 10.38 7.28 6.14 12.24 14.70 -19.21%
DY 0.00 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.77 0.84 0.99 0.86 0.95 -7.86%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/10/06 31/07/06 26/04/06 25/01/06 29/11/05 30/08/05 30/05/05 -
Price 0.92 0.87 0.90 0.73 0.85 0.81 0.68 -
P/RPS 1.77 1.46 1.60 1.42 1.64 1.19 0.94 52.42%
P/EPS 9.58 5.85 11.72 12.85 16.10 8.94 5.64 42.31%
EY 10.43 17.10 8.53 7.78 6.21 11.19 17.73 -29.76%
DY 0.00 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 0.94 0.78 0.98 0.94 0.79 5.81%

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