[HLCAP] QoQ 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- 74.43%
YoY- -283.66%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 20,229 22,801 11,120 9,238 11,289 13,810 9,868 61.16%
PBT 6,884 11,368 -2,329 -4,858 -18,994 -3,526 7,330 -4.08%
Tax -2,144 -2,360 731 -99 -395 -409 1,850 -
NP 4,740 9,008 -1,598 -4,957 -19,389 -3,935 9,180 -35.56%
-
NP to SH 4,740 9,008 -1,598 -4,957 -19,389 -3,935 9,180 -35.56%
-
Tax Rate 31.14% 20.76% - - - - -25.24% -
Total Cost 15,489 13,793 12,718 14,195 30,678 17,745 688 692.79%
-
Net Worth 72,828 69,102 59,460 61,654 65,411 85,114 90,072 -13.17%
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 72,828 69,102 59,460 61,654 65,411 85,114 90,072 -13.17%
NOSH 123,437 123,397 123,875 123,308 123,418 123,354 123,387 0.02%
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 23.43% 39.51% -14.37% -53.66% -171.75% -28.49% 93.03% -
ROE 6.51% 13.04% -2.69% -8.04% -29.64% -4.62% 10.19% -
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 16.39 18.48 8.98 7.49 9.15 11.20 8.00 61.09%
EPS 3.84 7.30 -1.29 -4.02 -15.71 -3.19 7.44 -35.57%
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 8.19 9.24 4.50 3.74 4.57 5.59 4.00 61.03%
EPS 1.92 3.65 -0.65 -2.01 -7.85 -1.59 3.72 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.295 0.2799 0.2408 0.2497 0.2649 0.3447 0.3648 -13.16%
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 6.71 5.84 10.36 12.68 10.71 9.83 17.26 -46.64%
P/EPS 28.65 14.79 -72.09 -23.63 -6.24 -34.48 18.55 33.50%
EY 3.49 6.76 -1.39 -4.23 -16.03 -2.90 5.39 -25.09%
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 6.53 5.95 12.70 10.01 10.93 9.29 16.00 -44.88%
P/EPS 27.86 15.07 -88.37 -18.66 -6.37 -32.60 17.20 37.80%
EY 3.59 6.64 -1.13 -5.36 -15.71 -3.07 5.81 -27.39%
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