[HLCAP] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 142.47%
YoY- 162.85%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 83,424 88,351 76,100 63,388 54,448 45,457 45,590 49.44%
PBT 22,936 30,692 19,756 11,065 -14,813 -29,707 -20,048 -
Tax 100 -1,143 -3,223 -3,872 -2,123 -172 947 -77.56%
NP 23,036 29,549 16,533 7,193 -16,936 -29,879 -19,101 -
-
NP to SH 23,036 29,549 16,533 7,193 -16,936 -29,879 -19,101 -
-
Tax Rate -0.44% 3.72% 16.31% 34.99% - - - -
Total Cost 60,388 58,802 59,567 56,195 71,384 75,336 64,691 -4.47%
-
Net Worth 96,934 93,812 82,721 72,828 69,102 59,460 61,654 35.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 96,934 93,812 82,721 72,828 69,102 59,460 61,654 35.09%
NOSH 123,514 123,437 123,464 123,437 123,397 123,875 123,308 0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.61% 33.45% 21.73% 11.35% -31.10% -65.73% -41.90% -
ROE 23.76% 31.50% 19.99% 9.88% -24.51% -50.25% -30.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 67.54 71.58 61.64 51.35 44.12 36.70 36.97 49.27%
EPS 18.65 23.94 13.39 5.83 -13.72 -24.12 -15.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7848 0.76 0.67 0.59 0.56 0.48 0.50 34.94%
Adjusted Per Share Value based on latest NOSH - 123,437
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.79 35.78 30.82 25.67 22.05 18.41 18.47 49.41%
EPS 9.33 11.97 6.70 2.91 -6.86 -12.10 -7.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.38 0.335 0.295 0.2799 0.2408 0.2497 35.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.98 1.08 1.23 1.10 1.08 0.93 0.95 -
P/RPS 1.45 1.51 2.00 2.14 2.45 2.53 2.57 -31.64%
P/EPS 5.25 4.51 9.19 18.88 -7.87 -3.86 -6.13 -
EY 19.03 22.17 10.89 5.30 -12.71 -25.94 -16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 1.84 1.86 1.93 1.94 1.90 -24.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 26/05/04 16/02/04 20/11/03 26/08/03 07/05/03 -
Price 1.00 0.95 1.20 1.07 1.10 1.14 0.75 -
P/RPS 1.48 1.33 1.95 2.08 2.49 3.11 2.03 -18.94%
P/EPS 5.36 3.97 8.96 18.36 -8.01 -4.73 -4.84 -
EY 18.65 25.20 11.16 5.45 -12.48 -21.16 -20.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.25 1.79 1.81 1.96 2.38 1.50 -10.47%

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