[HLCAP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 62.98%
YoY- 198.89%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 66,847 34,657 17,874 88,352 64,980 43,030 22,801 104.70%
PBT 16,142 9,528 3,612 30,692 22,085 18,252 11,368 26.30%
Tax -4,985 -2,963 -1,117 -1,143 -3,954 -4,504 -2,360 64.55%
NP 11,157 6,565 2,495 29,549 18,131 13,748 9,008 15.31%
-
NP to SH 11,157 6,565 2,495 29,549 18,131 13,748 9,008 15.31%
-
Tax Rate 30.88% 31.10% 30.92% 3.72% 17.90% 24.68% 20.76% -
Total Cost 55,690 28,092 15,379 58,803 46,849 29,282 13,793 153.34%
-
Net Worth 106,139 101,189 96,934 93,806 82,694 72,812 69,102 33.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 106,139 101,189 96,934 93,806 82,694 72,812 69,102 33.08%
NOSH 123,418 123,402 123,514 123,429 123,424 123,411 123,397 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.69% 18.94% 13.96% 33.44% 27.90% 31.95% 39.51% -
ROE 10.51% 6.49% 2.57% 31.50% 21.93% 18.88% 13.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.16 28.08 14.47 71.58 52.65 34.87 18.48 104.66%
EPS 9.04 5.32 2.02 23.94 14.69 11.14 7.30 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.7848 0.76 0.67 0.59 0.56 33.07%
Adjusted Per Share Value based on latest NOSH - 123,437
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.35 14.70 7.58 37.47 27.55 18.25 9.67 104.70%
EPS 4.73 2.78 1.06 12.53 7.69 5.83 3.82 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.4291 0.411 0.3978 0.3507 0.3088 0.293 33.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.89 0.98 1.08 1.23 1.10 1.08 -
P/RPS 1.51 3.17 6.77 1.51 2.34 3.15 5.84 -59.38%
P/EPS 9.07 16.73 48.51 4.51 8.37 9.87 14.79 -27.79%
EY 11.02 5.98 2.06 22.17 11.94 10.13 6.76 38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 1.25 1.42 1.84 1.86 1.93 -37.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 17/02/05 23/11/04 25/08/04 26/05/04 16/02/04 20/11/03 -
Price 0.68 0.91 1.00 0.95 1.20 1.07 1.10 -
P/RPS 1.26 3.24 6.91 1.33 2.28 3.07 5.95 -64.43%
P/EPS 7.52 17.11 49.50 3.97 8.17 9.61 15.07 -37.06%
EY 13.29 5.85 2.02 25.20 12.24 10.41 6.64 58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.11 1.27 1.25 1.79 1.81 1.96 -45.40%

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