[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 163.13%
YoY- -52.25%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 16,008 84,004 66,847 34,657 17,874 88,352 64,980 -60.66%
PBT 4,382 16,874 16,142 9,528 3,612 30,692 22,085 -65.94%
Tax -2,756 -5,690 -4,985 -2,963 -1,117 -1,143 -3,954 -21.36%
NP 1,626 11,184 11,157 6,565 2,495 29,549 18,131 -79.93%
-
NP to SH 1,626 11,184 11,157 6,565 2,495 29,549 18,131 -79.93%
-
Tax Rate 62.89% 33.72% 30.88% 31.10% 30.92% 3.72% 17.90% -
Total Cost 14,382 72,820 55,690 28,092 15,379 58,803 46,849 -54.46%
-
Net Worth 107,168 106,161 106,139 101,189 96,934 93,806 82,694 18.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 107,168 106,161 106,139 101,189 96,934 93,806 82,694 18.84%
NOSH 123,181 123,443 123,418 123,402 123,514 123,429 123,424 -0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.16% 13.31% 16.69% 18.94% 13.96% 33.44% 27.90% -
ROE 1.52% 10.53% 10.51% 6.49% 2.57% 31.50% 21.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.00 68.05 54.16 28.08 14.47 71.58 52.65 -60.60%
EPS 1.32 9.06 9.04 5.32 2.02 23.94 14.69 -79.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.86 0.82 0.7848 0.76 0.67 19.00%
Adjusted Per Share Value based on latest NOSH - 123,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.79 35.62 28.35 14.70 7.58 37.47 27.55 -60.65%
EPS 0.69 4.74 4.73 2.78 1.06 12.53 7.69 -79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.4502 0.4501 0.4291 0.411 0.3978 0.3507 18.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.86 0.74 0.82 0.89 0.98 1.08 1.23 -
P/RPS 6.62 1.09 1.51 3.17 6.77 1.51 2.34 99.90%
P/EPS 65.15 8.17 9.07 16.73 48.51 4.51 8.37 292.26%
EY 1.53 12.24 11.02 5.98 2.06 22.17 11.94 -74.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.86 0.95 1.09 1.25 1.42 1.84 -33.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 17/02/05 23/11/04 25/08/04 26/05/04 -
Price 0.85 0.81 0.68 0.91 1.00 0.95 1.20 -
P/RPS 6.54 1.19 1.26 3.24 6.91 1.33 2.28 101.75%
P/EPS 64.39 8.94 7.52 17.11 49.50 3.97 8.17 295.53%
EY 1.55 11.19 13.29 5.85 2.02 25.20 12.24 -74.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.79 1.11 1.27 1.25 1.79 -33.05%

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