[HLCAP] YoY Cumulative 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- -21.25%
YoY- -4726.28%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 52,168 66,847 64,980 34,337 32,056 30,862 91,150 -8.87%
PBT 14,643 16,142 22,085 -27,379 -182 -23,271 54,650 -19.69%
Tax -7,534 -4,985 -3,954 -903 182 23,271 -2,521 20.00%
NP 7,109 11,157 18,131 -28,282 0 0 52,129 -28.24%
-
NP to SH 7,109 11,157 18,131 -28,282 -586 -23,426 52,129 -28.24%
-
Tax Rate 51.45% 30.88% 17.90% - - - 4.61% -
Total Cost 45,059 55,690 46,849 62,619 32,056 30,862 39,021 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 - - - - - - 61 -
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 6.00% 10.51% 21.93% -45.82% -0.63% -25.31% 42.66% -
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 42.27 54.16 52.65 27.81 25.71 25.00 73.84 -8.87%
EPS 5.76 9.04 14.69 -22.91 -0.47 -18.98 42.23 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
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 22.12 28.35 27.55 14.56 13.59 13.09 38.65 -8.87%
EPS 3.01 4.73 7.69 -11.99 -0.25 -9.93 22.11 -28.26%
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 1.75 1.51 2.34 3.42 5.45 4.80 5.12 -16.37%
P/EPS 12.85 9.07 8.37 -4.15 -297.87 -6.32 8.95 6.21%
EY 7.78 11.02 11.94 -24.12 -0.34 -15.82 11.17 -5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
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 2.13 1.26 2.28 2.70 6.57 4.52 4.20 -10.69%
P/EPS 15.62 7.52 8.17 -3.27 -359.57 -5.95 7.34 13.40%
EY 6.40 13.29 12.24 -30.55 -0.28 -16.80 13.62 -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