[HLCAP] QoQ 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- 160.51%
YoY- 814.52%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,190 16,783 17,874 23,371 21,950 20,229 22,801 25.82%
PBT 6,614 5,916 3,612 8,607 3,833 6,884 11,368 -30.28%
Tax -2,022 -1,846 -1,117 2,811 550 -2,144 -2,360 -9.78%
NP 4,592 4,070 2,495 11,418 4,383 4,740 9,008 -36.15%
-
NP to SH 4,592 4,070 2,495 11,418 4,383 4,740 9,008 -36.15%
-
Tax Rate 30.57% 31.20% 30.92% -32.66% -14.35% 31.14% 20.76% -
Total Cost 27,598 12,713 15,379 11,953 17,567 15,489 13,793 58.71%
-
Net Worth 106,159 101,133 96,934 93,812 82,721 72,828 69,102 33.10%
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 106,159 101,133 96,934 93,812 82,721 72,828 69,102 33.10%
NOSH 123,440 123,333 123,514 123,437 123,464 123,437 123,397 0.02%
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 14.27% 24.25% 13.96% 48.86% 19.97% 23.43% 39.51% -
ROE 4.33% 4.02% 2.57% 12.17% 5.30% 6.51% 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 26.08 13.61 14.47 18.93 17.78 16.39 18.48 25.78%
EPS 3.72 3.30 2.02 9.25 3.55 3.84 7.30 -36.17%
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 13.04 6.80 7.24 9.47 8.89 8.19 9.24 25.78%
EPS 1.86 1.65 1.01 4.62 1.78 1.92 3.65 -36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.4096 0.3926 0.38 0.335 0.295 0.2799 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 3.14 6.54 6.77 5.70 6.92 6.71 5.84 -33.85%
P/EPS 22.04 26.97 48.51 11.68 34.65 28.65 14.79 30.43%
EY 4.54 3.71 2.06 8.56 2.89 3.49 6.76 -23.29%
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 2.61 6.69 6.91 5.02 6.75 6.53 5.95 -42.23%
P/EPS 18.28 27.58 49.50 10.27 33.80 27.86 15.07 13.72%
EY 5.47 3.63 2.02 9.74 2.96 3.59 6.64 -12.11%
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