[HLCAP] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 31.88%
YoY- 164.11%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 80,371 52,168 66,847 64,980 34,337 32,056 30,862 17.28%
PBT 25,666 14,643 16,142 22,085 -27,379 -182 -23,271 -
Tax -6,924 -7,534 -4,985 -3,954 -903 182 23,271 -
NP 18,742 7,109 11,157 18,131 -28,282 0 0 -
-
NP to SH 18,742 7,109 11,157 18,131 -28,282 -586 -23,426 -
-
Tax Rate 26.98% 51.45% 30.88% 17.90% - - - -
Total Cost 61,629 45,059 55,690 46,849 62,619 32,056 30,862 12.21%
-
Net Worth 145,677 118,483 106,139 82,694 61,724 93,510 92,568 7.84%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 145,677 118,483 106,139 82,694 61,724 93,510 92,568 7.84%
NOSH 123,455 123,420 123,418 123,424 123,448 124,680 123,424 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 23.32% 13.63% 16.69% 27.90% -82.37% 0.00% 0.00% -
ROE 12.87% 6.00% 10.51% 21.93% -45.82% -0.63% -25.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 65.10 42.27 54.16 52.65 27.81 25.71 25.00 17.28%
EPS 15.32 5.76 9.04 14.69 -22.91 -0.47 -18.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.96 0.86 0.67 0.50 0.75 0.75 7.84%
Adjusted Per Share Value based on latest NOSH - 123,464
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.55 21.13 27.07 26.32 13.91 12.98 12.50 17.28%
EPS 7.59 2.88 4.52 7.34 -11.46 -0.24 -9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.4799 0.4299 0.3349 0.25 0.3787 0.3749 7.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.77 0.74 0.82 1.23 0.95 1.40 1.20 -
P/RPS 2.72 1.75 1.51 2.34 3.42 5.45 4.80 -9.02%
P/EPS 11.66 12.85 9.07 8.37 -4.15 -297.87 -6.32 -
EY 8.58 7.78 11.02 11.94 -24.12 -0.34 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.77 0.95 1.84 1.90 1.87 1.60 -1.06%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/04/07 26/04/06 30/05/05 26/05/04 07/05/03 07/05/02 25/04/01 -
Price 1.78 0.90 0.68 1.20 0.75 1.69 1.13 -
P/RPS 2.73 2.13 1.26 2.28 2.70 6.57 4.52 -8.05%
P/EPS 11.73 15.62 7.52 8.17 -3.27 -359.57 -5.95 -
EY 8.53 6.40 13.29 12.24 -30.55 -0.28 -16.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.94 0.79 1.79 1.50 2.25 1.51 0.00%

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