[HLCAP] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 67.76%
YoY- -117.41%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 25,927 17,157 23,371 11,120 9,868 14,760 26,879 -0.59%
PBT 13,177 732 8,607 -2,329 7,330 -4,998 10,610 3.67%
Tax -1,918 -705 2,811 731 1,850 4,998 -1,220 7.82%
NP 11,259 27 11,418 -1,598 9,180 0 9,390 3.07%
-
NP to SH 11,259 27 11,418 -1,598 9,180 -2,619 9,390 3.07%
-
Tax Rate 14.56% 96.31% -32.66% - -25.24% - 11.50% -
Total Cost 14,668 17,130 11,953 12,718 688 14,760 17,489 -2.88%
-
Net Worth 129,626 116,100 93,812 59,460 90,072 92,653 119,688 1.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,938 - - - - - 18,508 -19.75%
Div Payout % 43.86% - - - - - 197.11% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 129,626 116,100 93,812 59,460 90,072 92,653 119,688 1.33%
NOSH 123,453 135,000 123,437 123,875 123,387 123,537 123,390 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 43.43% 0.16% 48.86% -14.37% 93.03% 0.00% 34.93% -
ROE 8.69% 0.02% 12.17% -2.69% 10.19% -2.83% 7.85% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.00 12.71 18.93 8.98 8.00 11.95 21.78 -0.60%
EPS 9.12 0.02 9.25 -1.29 7.44 -2.12 7.61 3.06%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 15.00 -19.76%
NAPS 1.05 0.86 0.76 0.48 0.73 0.75 0.97 1.32%
Adjusted Per Share Value based on latest NOSH - 123,875
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.50 6.95 9.47 4.50 4.00 5.98 10.89 -0.60%
EPS 4.56 0.01 4.62 -0.65 3.72 -1.06 3.80 3.08%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 7.50 -19.76%
NAPS 0.525 0.4702 0.38 0.2408 0.3648 0.3753 0.4848 1.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.86 0.74 1.08 0.93 1.38 1.24 2.30 -
P/RPS 4.09 5.82 5.70 10.36 17.26 10.38 10.56 -14.61%
P/EPS 9.43 3,700.00 11.68 -72.09 18.55 -58.49 30.22 -17.63%
EY 10.60 0.03 8.56 -1.39 5.39 -1.71 3.31 21.39%
DY 4.65 0.00 0.00 0.00 0.00 0.00 6.52 -5.47%
P/NAPS 0.82 0.86 1.42 1.94 1.89 1.65 2.37 -16.20%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 31/07/06 30/08/05 25/08/04 26/08/03 27/08/02 29/08/01 22/08/00 -
Price 0.87 0.81 0.95 1.14 1.28 1.60 2.50 -
P/RPS 4.14 6.37 5.02 12.70 16.00 13.39 11.48 -15.62%
P/EPS 9.54 4,050.00 10.27 -88.37 17.20 -75.47 32.85 -18.61%
EY 10.48 0.02 9.74 -1.13 5.81 -1.32 3.04 22.89%
DY 4.60 0.00 0.00 0.00 0.00 0.00 6.00 -4.32%
P/NAPS 0.83 0.94 1.25 2.38 1.75 2.13 2.58 -17.21%

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