[HLCAP] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -83.91%
YoY- 81.73%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 21,734 12,443 46,995 16,008 16,008 17,874 22,801 -0.79%
PBT 7,610 2,830 14,146 4,318 4,382 3,612 11,368 -6.46%
Tax -2,246 183 -3,933 -1,363 -2,756 -1,117 -2,360 -0.82%
NP 5,364 3,013 10,213 2,955 1,626 2,495 9,008 -8.27%
-
NP to SH 5,364 3,013 10,213 2,955 1,626 2,495 9,008 -8.27%
-
Tax Rate 29.51% -6.47% 27.80% 31.57% 62.89% 30.92% 20.76% -
Total Cost 16,370 9,430 36,782 13,053 14,382 15,379 13,793 2.89%
-
Net Worth 181,183 176,163 160,873 131,743 107,168 96,934 69,102 17.41%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 181,183 176,163 160,873 131,743 107,168 96,934 69,102 17.41%
NOSH 119,200 121,491 121,873 123,124 123,181 123,514 123,397 -0.57%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 24.68% 24.21% 21.73% 18.46% 10.16% 13.96% 39.51% -
ROE 2.96% 1.71% 6.35% 2.24% 1.52% 2.57% 13.04% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.23 10.24 38.56 13.00 13.00 14.47 18.48 -0.22%
EPS 4.50 2.50 8.38 2.40 1.32 2.02 7.30 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.45 1.32 1.07 0.87 0.7848 0.56 18.08%
Adjusted Per Share Value based on latest NOSH - 123,124
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.80 5.04 19.03 6.48 6.48 7.24 9.24 -0.80%
EPS 2.17 1.22 4.14 1.20 0.66 1.01 3.65 -8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7338 0.7135 0.6516 0.5336 0.4341 0.3926 0.2799 17.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.03 1.25 1.66 0.90 0.86 0.98 1.08 -
P/RPS 5.65 12.20 4.30 6.92 6.62 6.77 5.84 -0.54%
P/EPS 22.89 50.40 19.81 37.50 65.15 48.51 14.79 7.54%
EY 4.37 1.98 5.05 2.67 1.53 2.06 6.76 -7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 1.26 0.84 0.99 1.25 1.93 -15.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 30/10/08 31/10/07 19/10/06 29/11/05 23/11/04 20/11/03 -
Price 1.10 1.05 1.86 0.92 0.85 1.00 1.10 -
P/RPS 6.03 10.25 4.82 7.08 6.54 6.91 5.95 0.22%
P/EPS 24.44 42.34 22.20 38.33 64.39 49.50 15.07 8.38%
EY 4.09 2.36 4.51 2.61 1.55 2.02 6.64 -7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 1.41 0.86 0.98 1.27 1.96 -15.35%

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