[HLCAP] YoY Cumulative 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- 52.62%
YoY- 158.94%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 49,850 31,774 34,657 43,030 25,099 18,130 44,140 -0.13%
PBT 11,950 9,264 9,528 18,252 -22,521 -3,097 20,483 0.58%
Tax -3,381 -5,762 -2,963 -4,504 -804 3,097 -35 -4.79%
NP 8,569 3,502 6,565 13,748 -23,325 0 20,448 0.93%
-
NP to SH 8,569 3,502 6,565 13,748 -23,325 -3,285 20,448 0.93%
-
Tax Rate 28.29% 62.20% 31.10% 24.68% - - 0.17% -
Total Cost 41,281 28,272 28,092 29,282 48,424 18,130 23,692 -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 - - - - - - 61 -
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 6.53% 3.05% 6.49% 18.88% -35.64% -3.69% 22.38% -
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 41.42 25.77 28.08 34.87 20.33 14.68 35.75 -0.15%
EPS 7.12 2.84 5.32 11.14 -18.89 -2.66 16.56 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
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 21.14 13.47 14.70 18.25 10.64 7.69 18.72 -0.13%
EPS 3.63 1.49 2.78 5.83 -9.89 -1.39 8.67 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.5563 0.4863 0.4291 0.3088 0.2775 0.3771 0.3874 -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 3.16 3.03 3.17 3.15 4.82 8.79 0.00 -100.00%
P/EPS 18.40 27.46 16.73 9.87 -5.19 -48.50 0.00 -100.00%
EY 5.43 3.64 5.98 10.13 -19.28 -2.06 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 4.35 2.83 3.24 3.07 4.92 9.13 11.25 1.02%
P/EPS 25.28 25.70 17.11 9.61 -5.29 -50.38 24.27 -0.04%
EY 3.96 3.89 5.85 10.41 -18.89 -1.99 4.12 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
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