[HLCAP] YoY TTM 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- -56.43%
YoY- -447.67%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 77,468 84,004 88,351 45,457 43,309 45,622 118,029 -6.77%
PBT 27,820 16,874 30,692 -29,707 7,147 -28,269 65,261 -13.24%
Tax -9,452 -5,690 -1,143 -172 1,447 28,269 -3,741 16.69%
NP 18,368 11,184 29,549 -29,879 8,594 0 61,520 -18.23%
-
NP to SH 18,368 11,184 29,549 -29,879 8,594 -26,045 61,520 -18.23%
-
Tax Rate 33.98% 33.72% 3.72% - -20.25% - 5.73% -
Total Cost 59,100 72,820 58,802 75,336 34,715 45,622 56,509 0.74%
-
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 - - - - - 61 107.91%
Div Payout % 26.88% - - - - - 0.10% -
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 23.71% 13.31% 33.45% -65.73% 19.84% 0.00% 52.12% -
ROE 14.17% 9.63% 31.50% -50.25% 9.54% -28.11% 51.40% -
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 62.75 62.23 71.58 36.70 35.10 36.93 95.66 -6.78%
EPS 14.88 8.28 23.94 -24.12 6.97 -21.08 49.86 -18.24%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.05 107.50%
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 31.38 34.02 35.78 18.41 17.54 18.48 47.81 -6.77%
EPS 7.44 4.53 11.97 -12.10 3.48 -10.55 24.92 -18.23%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.03 101.30%
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 1.37 1.19 1.51 2.53 3.93 3.36 2.40 -8.91%
P/EPS 5.78 8.93 4.51 -3.86 19.81 -5.88 4.61 3.83%
EY 17.30 11.20 22.17 -25.94 5.05 -17.00 21.68 -3.68%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.02 147.86%
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 1.39 1.30 1.33 3.11 3.65 4.33 2.61 -9.96%
P/EPS 5.85 9.78 3.97 -4.73 18.38 -7.59 5.01 2.61%
EY 17.10 10.23 25.20 -21.16 5.44 -13.18 19.94 -2.52%
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.02 147.42%
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