[HLCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 357.48%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 188,780 167,913 91,738 60,129 72,170 110,798 73,534 16.99%
PBT 51,899 50,506 20,446 -43,608 32,153 37,786 27,820 10.94%
Tax -13,122 -11,981 -6,192 56,082 -5,030 -11,884 -9,452 5.61%
NP 38,777 38,525 14,254 12,474 27,123 25,902 18,368 13.24%
-
NP to SH 38,777 38,525 14,254 12,474 27,123 25,902 18,368 13.24%
-
Tax Rate 25.28% 23.72% 30.28% - 15.64% 31.45% 33.98% -
Total Cost 150,003 129,388 77,484 47,655 45,047 84,896 55,166 18.12%
-
Net Worth 394,133 340,617 308,836 175,808 173,616 151,502 129,612 20.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 9,105 6,108 4,937 -
Div Payout % - - - - 33.57% 23.58% 26.88% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 394,133 340,617 308,836 175,808 173,616 151,502 129,612 20.34%
NOSH 234,603 234,908 237,566 119,597 121,410 122,179 123,440 11.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.54% 22.94% 15.54% 20.75% 37.58% 23.38% 24.98% -
ROE 9.84% 11.31% 4.62% 7.10% 15.62% 17.10% 14.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.47 71.48 38.62 50.28 59.44 90.68 59.57 5.13%
EPS 16.53 16.40 6.00 10.43 22.34 21.20 14.88 1.76%
DPS 0.00 0.00 0.00 0.00 7.50 5.00 4.00 -
NAPS 1.68 1.45 1.30 1.47 1.43 1.24 1.05 8.14%
Adjusted Per Share Value based on latest NOSH - 119,598
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.46 68.01 37.16 24.35 29.23 44.88 29.78 17.00%
EPS 15.71 15.60 5.77 5.05 10.99 10.49 7.44 13.25%
DPS 0.00 0.00 0.00 0.00 3.69 2.47 2.00 -
NAPS 1.5964 1.3796 1.2509 0.7121 0.7032 0.6136 0.525 20.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.14 1.42 1.08 1.15 1.35 1.95 0.86 -
P/RPS 1.42 1.99 2.80 2.29 2.27 2.15 1.44 -0.23%
P/EPS 6.90 8.66 18.00 11.03 6.04 9.20 5.78 2.99%
EY 14.50 11.55 5.56 9.07 16.55 10.87 17.30 -2.89%
DY 0.00 0.00 0.00 0.00 5.56 2.56 4.65 -
P/NAPS 0.68 0.98 0.83 0.78 0.94 1.57 0.82 -3.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 19/08/10 18/08/09 31/07/08 30/07/07 31/07/06 -
Price 1.20 1.25 1.16 1.15 1.30 1.96 0.87 -
P/RPS 1.49 1.75 3.00 2.29 2.19 2.16 1.46 0.33%
P/EPS 7.26 7.62 19.33 11.03 5.82 9.25 5.85 3.66%
EY 13.77 13.12 5.17 9.07 17.18 10.82 17.10 -3.54%
DY 0.00 0.00 0.00 0.00 5.77 2.55 4.60 -
P/NAPS 0.71 0.86 0.89 0.78 0.91 1.58 0.83 -2.56%

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