[HLCAP] YoY 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- -7.53%
YoY- 188.42%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 30,521 20,394 32,190 21,950 9,238 13,926 8,516 23.69%
PBT 13,716 5,379 6,614 3,833 -4,858 2,915 -13,087 -
Tax -3,543 -1,772 -2,022 550 -99 -216 13,087 -
NP 10,173 3,607 4,592 4,383 -4,957 2,699 0 -
-
NP to SH 10,173 3,607 4,592 4,383 -4,957 2,699 -12,967 -
-
Tax Rate 25.83% 32.94% 30.57% -14.35% - 7.41% - -
Total Cost 20,348 16,787 27,598 17,567 14,195 11,227 8,516 15.61%
-
Net Worth 145,681 118,586 106,159 82,721 61,654 92,431 92,621 7.83%
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 145,681 118,586 106,159 82,721 61,654 92,431 92,621 7.83%
NOSH 123,458 123,527 123,440 123,464 123,308 123,242 123,495 -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 33.33% 17.69% 14.27% 19.97% -53.66% 19.38% 0.00% -
ROE 6.98% 3.04% 4.33% 5.30% -8.04% 2.92% -14.00% -
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 24.72 16.51 26.08 17.78 7.49 11.30 6.90 23.68%
EPS 8.32 2.92 3.72 3.55 -4.02 2.19 -10.50 -
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 12.36 8.26 13.04 8.89 3.74 5.64 3.45 23.68%
EPS 4.12 1.46 1.86 1.78 -2.01 1.09 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5901 0.4803 0.43 0.335 0.2497 0.3744 0.3751 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 7.16 4.48 3.14 6.92 12.68 12.39 17.40 -13.75%
P/EPS 21.48 25.34 22.04 34.65 -23.63 63.93 -11.43 -
EY 4.66 3.95 4.54 2.89 -4.23 1.56 -8.75 -
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 7.20 5.45 2.61 6.75 10.01 14.96 16.39 -12.80%
P/EPS 21.60 30.82 18.28 33.80 -18.66 77.17 -10.76 -
EY 4.63 3.24 5.47 2.96 -5.36 1.30 -9.29 -
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