[HLCAP] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -66.23%
YoY- -72.3%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 84,004 89,129 69,314 71,496 88,352 86,640 86,060 -1.60%
PBT 16,874 21,522 19,056 14,448 30,692 29,446 36,504 -40.24%
Tax -5,690 -6,646 -5,926 -4,468 -1,143 -5,272 -9,008 -26.40%
NP 11,184 14,876 13,130 9,980 29,549 24,174 27,496 -45.13%
-
NP to SH 11,184 14,876 13,130 9,980 29,549 24,174 27,496 -45.13%
-
Tax Rate 33.72% 30.88% 31.10% 30.92% 3.72% 17.90% 24.68% -
Total Cost 72,820 74,253 56,184 61,516 58,803 62,465 58,564 15.64%
-
Net Worth 106,161 106,139 101,189 96,934 93,806 82,694 72,812 28.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 106,161 106,139 101,189 96,934 93,806 82,694 72,812 28.60%
NOSH 123,443 123,418 123,402 123,514 123,429 123,424 123,411 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.31% 16.69% 18.94% 13.96% 33.44% 27.90% 31.95% -
ROE 10.53% 14.02% 12.98% 10.30% 31.50% 29.23% 37.76% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 68.05 72.22 56.17 57.88 71.58 70.20 69.73 -1.61%
EPS 9.06 12.05 10.64 8.08 23.94 19.59 22.28 -45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.82 0.7848 0.76 0.67 0.59 28.58%
Adjusted Per Share Value based on latest NOSH - 123,514
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.62 37.80 29.39 30.32 37.47 36.74 36.49 -1.59%
EPS 4.74 6.31 5.57 4.23 12.53 10.25 11.66 -45.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.4501 0.4291 0.411 0.3978 0.3507 0.3088 28.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.82 0.89 0.98 1.08 1.23 1.10 -
P/RPS 1.09 1.14 1.58 1.69 1.51 1.75 1.58 -21.94%
P/EPS 8.17 6.80 8.36 12.13 4.51 6.28 4.94 39.89%
EY 12.24 14.70 11.96 8.24 22.17 15.92 20.25 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 1.09 1.25 1.42 1.84 1.86 -40.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 17/02/05 23/11/04 25/08/04 26/05/04 16/02/04 -
Price 0.81 0.68 0.91 1.00 0.95 1.20 1.07 -
P/RPS 1.19 0.94 1.62 1.73 1.33 1.71 1.53 -15.43%
P/EPS 8.94 5.64 8.55 12.38 3.97 6.13 4.80 51.43%
EY 11.19 17.73 11.69 8.08 25.20 16.32 20.82 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 1.11 1.27 1.25 1.79 1.81 -35.41%

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