[HLCAP] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.36%
YoY- -88.82%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 156,891 128,229 67,117 35,616 58,060 80,371 52,168 20.12%
PBT 35,294 42,599 16,530 3,007 25,260 25,666 14,643 15.77%
Tax -8,494 -10,931 -4,900 -962 -6,969 -6,924 -7,534 2.01%
NP 26,800 31,668 11,630 2,045 18,291 18,742 7,109 24.72%
-
NP to SH 26,800 31,668 11,630 2,045 18,291 18,742 7,109 24.72%
-
Tax Rate 24.07% 25.66% 29.64% 31.99% 27.59% 26.98% 51.45% -
Total Cost 130,091 96,561 55,487 33,571 39,769 61,629 45,059 19.30%
-
Net Worth 234,601 333,100 306,177 168,198 164,072 145,677 118,483 12.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 234,601 333,100 306,177 168,198 164,072 145,677 118,483 12.04%
NOSH 234,601 234,577 237,346 121,005 121,534 123,455 123,420 11.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.08% 24.70% 17.33% 5.74% 31.50% 23.32% 13.63% -
ROE 11.42% 9.51% 3.80% 1.22% 11.15% 12.87% 6.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.88 54.66 28.28 29.43 47.77 65.10 42.27 7.93%
EPS 11.42 13.50 4.90 1.69 15.05 15.32 5.76 12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.29 1.39 1.35 1.18 0.96 0.68%
Adjusted Per Share Value based on latest NOSH - 121,052
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 63.55 51.94 27.18 14.43 23.52 32.55 21.13 20.12%
EPS 10.85 12.83 4.71 0.83 7.41 7.59 2.88 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9502 1.3492 1.2401 0.6813 0.6645 0.59 0.4799 12.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.17 1.30 1.23 1.00 1.38 1.77 0.74 -
P/RPS 1.75 2.38 4.35 3.40 2.89 2.72 1.75 0.00%
P/EPS 10.24 9.63 25.10 59.17 9.17 11.66 12.85 -3.71%
EY 9.76 10.38 3.98 1.69 10.91 8.58 7.78 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.92 0.95 0.72 1.02 1.50 0.77 7.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 10/05/11 24/05/10 06/05/09 22/04/08 27/04/07 26/04/06 -
Price 1.09 1.53 1.12 1.10 1.40 1.78 0.90 -
P/RPS 1.63 2.80 3.96 3.74 2.93 2.73 2.13 -4.35%
P/EPS 9.54 11.33 22.86 65.09 9.30 11.73 15.62 -7.88%
EY 10.48 8.82 4.38 1.54 10.75 8.53 6.40 8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.08 0.87 0.79 1.04 1.51 0.94 2.49%

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