[HLCAP] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 83.02%
YoY- 77.17%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 50,278 46,851 43,309 46,816 41,406 42,949 45,622 6.67%
PBT -12,275 4,612 7,147 -5,181 -21,183 -26,373 -28,269 -42.57%
Tax 830 1,161 1,447 4,595 17,898 25,259 28,269 -90.42%
NP -11,445 5,773 8,594 -586 -3,285 -1,114 0 -
-
NP to SH -11,445 5,773 8,594 -3,205 -18,871 -24,030 -26,045 -42.11%
-
Tax Rate - -25.17% -20.25% - - - - -
Total Cost 61,723 41,078 34,715 47,402 44,691 44,063 45,622 22.25%
-
Net Worth 65,411 85,114 90,072 92,431 88,813 91,595 92,653 -20.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 65,411 85,114 90,072 92,431 88,813 91,595 92,653 -20.66%
NOSH 123,418 123,354 123,387 123,242 123,352 123,777 123,537 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -22.76% 12.32% 19.84% -1.25% -7.93% -2.59% 0.00% -
ROE -17.50% 6.78% 9.54% -3.47% -21.25% -26.23% -28.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.74 37.98 35.10 37.99 33.57 34.70 36.93 6.74%
EPS -9.27 4.68 6.97 -2.60 -15.30 -19.41 -21.08 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.69 0.73 0.75 0.72 0.74 0.75 -20.61%
Adjusted Per Share Value based on latest NOSH - 123,242
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.36 18.98 17.54 18.96 16.77 17.40 18.48 6.65%
EPS -4.64 2.34 3.48 -1.30 -7.64 -9.73 -10.55 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2649 0.3447 0.3648 0.3744 0.3597 0.371 0.3753 -20.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.10 1.38 1.40 1.29 1.39 1.24 -
P/RPS 2.41 2.90 3.93 3.69 3.84 4.01 3.36 -19.82%
P/EPS -10.57 23.50 19.81 -53.83 -8.43 -7.16 -5.88 47.68%
EY -9.46 4.25 5.05 -1.86 -11.86 -13.97 -17.00 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.59 1.89 1.87 1.79 1.88 1.65 7.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 -
Price 1.00 1.04 1.28 1.69 1.34 1.25 1.60 -
P/RPS 2.45 2.74 3.65 4.45 3.99 3.60 4.33 -31.51%
P/EPS -10.78 22.22 18.38 -64.99 -8.76 -6.44 -7.59 26.27%
EY -9.27 4.50 5.44 -1.54 -11.42 -15.53 -13.18 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.51 1.75 2.25 1.86 1.69 2.13 -7.64%

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