[HLCAP] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 220.59%
YoY- 328.92%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 64,032 64,032 71,496 91,204 55,240 41,072 51,764 3.60%
PBT 17,272 17,528 14,448 45,472 -14,104 -3,964 -11,548 -
Tax -5,452 -11,024 -4,468 -9,440 -1,636 3,964 11,548 -
NP 11,820 6,504 9,980 36,032 -15,740 0 0 -
-
NP to SH 11,820 6,504 9,980 36,032 -15,740 -4,456 -12,516 -
-
Tax Rate 31.57% 62.89% 30.92% 20.76% - - - -
Total Cost 52,212 57,528 61,516 55,172 70,980 41,072 51,764 0.14%
-
Net Worth 131,743 107,168 96,934 69,102 85,114 91,595 115,018 2.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 131,743 107,168 96,934 69,102 85,114 91,595 115,018 2.28%
NOSH 123,124 123,181 123,514 123,397 123,354 123,777 123,675 -0.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.46% 10.16% 13.96% 39.51% -28.49% 0.00% 0.00% -
ROE 8.97% 6.07% 10.30% 52.14% -18.49% -4.86% -10.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.01 51.98 57.88 73.91 44.78 33.18 41.85 3.68%
EPS 9.60 5.28 8.08 29.20 -12.76 -3.60 -10.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.87 0.7848 0.56 0.69 0.74 0.93 2.36%
Adjusted Per Share Value based on latest NOSH - 123,397
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.93 25.93 28.96 36.94 22.37 16.64 20.97 3.60%
EPS 4.79 2.63 4.04 14.59 -6.38 -1.80 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.4341 0.3926 0.2799 0.3447 0.371 0.4659 2.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.90 0.86 0.98 1.08 1.10 1.39 2.20 -
P/RPS 1.73 1.65 1.69 1.46 2.46 4.19 5.26 -16.91%
P/EPS 9.37 16.29 12.13 3.70 -8.62 -38.61 -21.74 -
EY 10.67 6.14 8.24 27.04 -11.60 -2.59 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.99 1.25 1.93 1.59 1.88 2.37 -15.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/10/06 29/11/05 23/11/04 20/11/03 19/11/02 13/11/01 24/10/00 -
Price 0.92 0.85 1.00 1.10 1.04 1.25 2.50 -
P/RPS 1.77 1.64 1.73 1.49 2.32 3.77 5.97 -18.33%
P/EPS 9.58 16.10 12.38 3.77 -8.15 -34.72 -24.70 -
EY 10.43 6.21 8.08 26.55 -12.27 -2.88 -4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 1.27 1.96 1.51 1.69 2.69 -17.30%

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