[HLCAP] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -283.15%
YoY- -253.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 64,032 71,496 91,204 55,240 41,072 51,764 123,860 0.70%
PBT 17,528 14,448 45,472 -14,104 -3,964 -11,548 59,940 1.31%
Tax -11,024 -4,468 -9,440 -1,636 3,964 11,548 -240 -3.98%
NP 6,504 9,980 36,032 -15,740 0 0 59,700 2.38%
-
NP to SH 6,504 9,980 36,032 -15,740 -4,456 -12,516 59,700 2.38%
-
Tax Rate 62.89% 30.92% 20.76% - - - 0.40% -
Total Cost 57,528 61,516 55,172 70,980 41,072 51,764 64,160 0.11%
-
Net Worth 107,168 96,934 69,102 85,114 91,595 115,018 90,111 -0.18%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 107,168 96,934 69,102 85,114 91,595 115,018 90,111 -0.18%
NOSH 123,181 123,514 123,397 123,354 123,777 123,675 123,440 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.16% 13.96% 39.51% -28.49% 0.00% 0.00% 48.20% -
ROE 6.07% 10.30% 52.14% -18.49% -4.86% -10.88% 66.25% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 51.98 57.88 73.91 44.78 33.18 41.85 100.34 0.70%
EPS 5.28 8.08 29.20 -12.76 -3.60 -10.12 48.36 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.7848 0.56 0.69 0.74 0.93 0.73 -0.18%
Adjusted Per Share Value based on latest NOSH - 123,354
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 25.93 28.96 36.94 22.37 16.64 20.97 50.17 0.70%
EPS 2.63 4.04 14.59 -6.38 -1.80 -5.07 24.18 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4341 0.3926 0.2799 0.3447 0.371 0.4659 0.365 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.86 0.98 1.08 1.10 1.39 2.20 0.00 -
P/RPS 1.65 1.69 1.46 2.46 4.19 5.26 0.00 -100.00%
P/EPS 16.29 12.13 3.70 -8.62 -38.61 -21.74 0.00 -100.00%
EY 6.14 8.24 27.04 -11.60 -2.59 -4.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.25 1.93 1.59 1.88 2.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 23/11/04 20/11/03 19/11/02 13/11/01 24/10/00 26/10/99 -
Price 0.85 1.00 1.10 1.04 1.25 2.50 0.00 -
P/RPS 1.64 1.73 1.49 2.32 3.77 5.97 0.00 -100.00%
P/EPS 16.10 12.38 3.77 -8.15 -34.72 -24.70 0.00 -100.00%
EY 6.21 8.08 26.55 -12.27 -2.88 -4.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.27 1.96 1.51 1.69 2.69 0.00 -100.00%

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