[HLCAP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -21.25%
YoY- -4726.28%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 43,030 22,801 45,112 34,337 25,099 13,810 41,924 1.74%
PBT 18,252 11,368 -29,708 -27,379 -22,521 -3,526 7,148 86.49%
Tax -4,504 -2,360 -172 -903 -804 -409 1,446 -
NP 13,748 9,008 -29,880 -28,282 -23,325 -3,935 8,594 36.66%
-
NP to SH 13,748 9,008 -29,880 -28,282 -23,325 -3,935 8,594 36.66%
-
Tax Rate 24.68% 20.76% - - - - -20.23% -
Total Cost 29,282 13,793 74,992 62,619 48,424 17,745 33,330 -8.24%
-
Net Worth 72,812 69,102 59,266 61,724 65,443 85,114 90,138 -13.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 72,812 69,102 59,266 61,724 65,443 85,114 90,138 -13.23%
NOSH 123,411 123,397 123,471 123,448 123,478 123,354 123,477 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 31.95% 39.51% -66.24% -82.37% -92.93% -28.49% 20.50% -
ROE 18.88% 13.04% -50.42% -45.82% -35.64% -4.62% 9.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.87 18.48 36.54 27.81 20.33 11.20 33.95 1.79%
EPS 11.14 7.30 -24.20 -22.91 -18.89 -3.19 6.96 36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.48 0.50 0.53 0.69 0.73 -13.19%
Adjusted Per Share Value based on latest NOSH - 123,308
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.43 9.24 18.27 13.91 10.17 5.59 16.98 1.75%
EPS 5.57 3.65 -12.10 -11.46 -9.45 -1.59 3.48 36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.2799 0.24 0.25 0.2651 0.3447 0.3651 -13.23%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.08 0.93 0.95 0.98 1.10 1.38 -
P/RPS 3.15 5.84 2.55 3.42 4.82 9.83 4.06 -15.52%
P/EPS 9.87 14.79 -3.84 -4.15 -5.19 -34.48 19.83 -37.11%
EY 10.13 6.76 -26.02 -24.12 -19.28 -2.90 5.04 59.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.93 1.94 1.90 1.85 1.59 1.89 -1.05%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 20/11/03 26/08/03 07/05/03 20/02/03 19/11/02 27/08/02 -
Price 1.07 1.10 1.14 0.75 1.00 1.04 1.28 -
P/RPS 3.07 5.95 3.12 2.70 4.92 9.29 3.77 -12.76%
P/EPS 9.61 15.07 -4.71 -3.27 -5.29 -32.60 18.39 -35.04%
EY 10.41 6.64 -21.23 -30.55 -18.89 -3.07 5.44 53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 2.38 1.50 1.89 1.51 1.75 2.26%

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