[HLCAP] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 19.17%
YoY- -4726.28%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 69,557 89,129 86,640 45,782 42,741 41,149 121,533 -8.87%
PBT 19,524 21,522 29,446 -36,505 -242 -31,028 72,866 -19.69%
Tax -10,045 -6,646 -5,272 -1,204 242 31,028 -3,361 20.00%
NP 9,478 14,876 24,174 -37,709 0 0 69,505 -28.24%
-
NP to SH 9,478 14,876 24,174 -37,709 -781 -31,234 69,505 -28.24%
-
Tax Rate 51.45% 30.88% 17.90% - - - 4.61% -
Total Cost 60,078 74,253 62,465 83,491 42,741 41,149 52,028 2.42%
-
Net Worth 118,483 106,139 82,694 61,724 93,510 92,568 122,206 -0.51%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - 82 -
Div Payout % - - - - - - 0.12% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 118,483 106,139 82,694 61,724 93,510 92,568 122,206 -0.51%
NOSH 123,420 123,418 123,424 123,448 124,680 123,424 123,440 -0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.63% 16.69% 27.90% -82.37% 0.00% 0.00% 57.19% -
ROE 8.00% 14.02% 29.23% -61.09% -0.84% -33.74% 56.88% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.36 72.22 70.20 37.09 34.28 33.34 98.45 -8.87%
EPS 7.68 12.05 19.59 -30.55 -0.63 -25.31 56.31 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.96 0.86 0.67 0.50 0.75 0.75 0.99 -0.51%
Adjusted Per Share Value based on latest NOSH - 123,308
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.50 37.80 36.74 19.41 18.12 17.45 51.54 -8.87%
EPS 4.02 6.31 10.25 -15.99 -0.33 -13.24 29.47 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.5024 0.4501 0.3507 0.2617 0.3965 0.3925 0.5182 -0.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.74 0.82 1.23 0.95 1.40 1.20 3.78 -
P/RPS 1.31 1.14 1.75 2.56 4.08 3.60 3.84 -16.40%
P/EPS 9.64 6.80 6.28 -3.11 -223.40 -4.74 6.71 6.22%
EY 10.38 14.70 15.92 -32.15 -0.45 -21.09 14.90 -5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.77 0.95 1.84 1.90 1.87 1.60 3.82 -23.41%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/04/06 30/05/05 26/05/04 07/05/03 07/05/02 25/04/01 03/05/00 -
Price 0.90 0.68 1.20 0.75 1.69 1.13 3.10 -
P/RPS 1.60 0.94 1.71 2.02 4.93 3.39 3.15 -10.67%
P/EPS 11.72 5.64 6.13 -2.46 -269.68 -4.47 5.51 13.39%
EY 8.53 17.73 16.32 -40.73 -0.37 -22.40 18.16 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.94 0.79 1.79 1.50 2.25 1.51 3.13 -18.15%

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