[HLCAP] YoY Annualized Quarter 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- -23.69%
YoY- 158.94%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 99,700 63,548 69,314 86,060 50,198 36,260 88,280 -0.13%
PBT 23,900 18,528 19,056 36,504 -45,042 -6,194 40,966 0.58%
Tax -6,762 -11,524 -5,926 -9,008 -1,608 6,194 -70 -4.79%
NP 17,138 7,004 13,130 27,496 -46,650 0 40,896 0.93%
-
NP to SH 17,138 7,004 13,130 27,496 -46,650 -6,570 40,896 0.93%
-
Tax Rate 28.29% 62.20% 31.10% 24.68% - - 0.17% -
Total Cost 82,562 56,544 56,184 58,564 96,848 36,260 47,384 -0.59%
-
Net Worth 131,194 114,678 101,189 72,812 65,443 88,917 91,369 -0.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div - - - - - - 123 -
Div Payout % - - - - - - 0.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 131,194 114,678 101,189 72,812 65,443 88,917 91,369 -0.38%
NOSH 120,361 123,309 123,402 123,411 123,478 123,496 123,472 0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 17.19% 11.02% 18.94% 31.95% -92.93% 0.00% 46.33% -
ROE 13.06% 6.11% 12.98% 37.76% -71.28% -7.39% 44.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 82.83 51.54 56.17 69.73 40.65 29.36 71.50 -0.15%
EPS 14.24 5.68 10.64 22.28 -37.78 -5.32 33.12 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.09 0.93 0.82 0.59 0.53 0.72 0.74 -0.41%
Adjusted Per Share Value based on latest NOSH - 123,437
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 40.38 25.74 28.07 34.86 20.33 14.69 35.76 -0.13%
EPS 6.94 2.84 5.32 11.14 -18.89 -2.66 16.56 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.5314 0.4645 0.4098 0.2949 0.2651 0.3601 0.3701 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.31 0.78 0.89 1.10 0.98 1.29 0.00 -
P/RPS 1.58 1.51 1.58 1.58 2.41 4.39 0.00 -100.00%
P/EPS 9.20 13.73 8.36 4.94 -2.59 -24.25 0.00 -100.00%
EY 10.87 7.28 11.96 20.25 -38.55 -4.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.84 1.09 1.86 1.85 1.79 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 30/01/07 25/01/06 17/02/05 16/02/04 20/02/03 05/02/02 17/02/00 -
Price 1.80 0.73 0.91 1.07 1.00 1.34 4.02 -
P/RPS 2.17 1.42 1.62 1.53 2.46 4.56 5.62 1.02%
P/EPS 12.64 12.85 8.55 4.80 -2.65 -25.19 12.14 -0.04%
EY 7.91 7.78 11.69 20.82 -37.78 -3.97 8.24 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.65 0.78 1.11 1.81 1.89 1.86 5.43 1.28%

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