[HLCAP] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -2.91%
YoY- 210.94%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,138 84,004 90,218 79,978 83,424 88,351 76,100 5.21%
PBT 17,644 16,874 24,749 21,968 22,936 30,692 19,756 -7.25%
Tax -7,329 -5,690 -2,174 398 100 -1,143 -3,223 72.83%
NP 10,315 11,184 22,575 22,366 23,036 29,549 16,533 -26.96%
-
NP to SH 10,315 11,184 22,575 22,366 23,036 29,549 16,533 -26.96%
-
Tax Rate 41.54% 33.72% 8.78% -1.81% -0.44% 3.72% 16.31% -
Total Cost 71,823 72,820 67,643 57,612 60,388 58,802 59,567 13.27%
-
Net Worth 107,168 116,100 106,159 101,133 96,934 93,812 82,721 18.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 107,168 116,100 106,159 101,133 96,934 93,812 82,721 18.82%
NOSH 123,181 135,000 123,440 123,333 123,514 123,437 123,464 -0.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.56% 13.31% 25.02% 27.97% 27.61% 33.45% 21.73% -
ROE 9.63% 9.63% 21.27% 22.12% 23.76% 31.50% 19.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 66.68 62.23 73.09 64.85 67.54 71.58 61.64 5.37%
EPS 8.37 8.28 18.29 18.13 18.65 23.94 13.39 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.86 0.82 0.7848 0.76 0.67 19.00%
Adjusted Per Share Value based on latest NOSH - 123,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.83 35.62 38.26 33.91 35.38 37.47 32.27 5.21%
EPS 4.37 4.74 9.57 9.48 9.77 12.53 7.01 -27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.4923 0.4502 0.4289 0.411 0.3978 0.3508 18.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.86 0.74 0.82 0.89 0.98 1.08 1.23 -
P/RPS 1.29 1.19 1.12 1.37 1.45 1.51 2.00 -25.32%
P/EPS 10.27 8.93 4.48 4.91 5.25 4.51 9.19 7.68%
EY 9.74 11.20 22.30 20.38 19.03 22.17 10.89 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.86 0.95 1.09 1.25 1.42 1.84 -33.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 17/02/05 23/11/04 25/08/04 26/05/04 -
Price 0.85 0.81 0.68 0.91 1.00 0.95 1.20 -
P/RPS 1.27 1.30 0.93 1.40 1.48 1.33 1.95 -24.84%
P/EPS 10.15 9.78 3.72 5.02 5.36 3.97 8.96 8.66%
EY 9.85 10.23 26.89 19.93 18.65 25.20 11.16 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.79 1.11 1.27 1.25 1.79 -33.05%

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