[HLCAP] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -392.73%
YoY- -793.09%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,801 11,120 9,238 11,289 13,810 9,868 13,926 38.87%
PBT 11,368 -2,329 -4,858 -18,994 -3,526 7,330 2,915 147.55%
Tax -2,360 731 -99 -395 -409 1,850 -216 391.67%
NP 9,008 -1,598 -4,957 -19,389 -3,935 9,180 2,699 123.16%
-
NP to SH 9,008 -1,598 -4,957 -19,389 -3,935 9,180 2,699 123.16%
-
Tax Rate 20.76% - - - - -25.24% 7.41% -
Total Cost 13,793 12,718 14,195 30,678 17,745 688 11,227 14.69%
-
Net Worth 69,102 59,460 61,654 65,411 85,114 90,072 92,431 -17.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 69,102 59,460 61,654 65,411 85,114 90,072 92,431 -17.61%
NOSH 123,397 123,875 123,308 123,418 123,354 123,387 123,242 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 39.51% -14.37% -53.66% -171.75% -28.49% 93.03% 19.38% -
ROE 13.04% -2.69% -8.04% -29.64% -4.62% 10.19% 2.92% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.48 8.98 7.49 9.15 11.20 8.00 11.30 38.76%
EPS 7.30 -1.29 -4.02 -15.71 -3.19 7.44 2.19 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.48 0.50 0.53 0.69 0.73 0.75 -17.68%
Adjusted Per Share Value based on latest NOSH - 123,418
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.24 4.50 3.74 4.57 5.59 4.00 5.64 38.93%
EPS 3.65 -0.65 -2.01 -7.85 -1.59 3.72 1.09 123.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2408 0.2497 0.2649 0.3447 0.3648 0.3744 -17.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.08 0.93 0.95 0.98 1.10 1.38 1.40 -
P/RPS 5.84 10.36 12.68 10.71 9.83 17.26 12.39 -39.40%
P/EPS 14.79 -72.09 -23.63 -6.24 -34.48 18.55 63.93 -62.28%
EY 6.76 -1.39 -4.23 -16.03 -2.90 5.39 1.56 165.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 1.90 1.85 1.59 1.89 1.87 2.12%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 07/05/03 20/02/03 19/11/02 27/08/02 07/05/02 -
Price 1.10 1.14 0.75 1.00 1.04 1.28 1.69 -
P/RPS 5.95 12.70 10.01 10.93 9.29 16.00 14.96 -45.88%
P/EPS 15.07 -88.37 -18.66 -6.37 -32.60 17.20 77.17 -66.30%
EY 6.64 -1.13 -5.36 -15.71 -3.07 5.81 1.30 196.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.38 1.50 1.89 1.51 1.75 2.25 -8.78%

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