[HLCAP] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -32.83%
YoY- 124.02%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 82,138 83,424 54,448 46,851 42,949 100,005 30,965 -1.03%
PBT 17,644 22,936 -14,813 4,612 -26,373 47,389 14,985 -0.17%
Tax -7,329 100 -2,123 1,161 25,259 -794 -60 -4.98%
NP 10,315 23,036 -16,936 5,773 -1,114 46,595 14,925 0.39%
-
NP to SH 10,315 23,036 -16,936 5,773 -24,030 43,466 14,925 0.39%
-
Tax Rate 41.54% -0.44% - -25.17% - 1.68% 0.40% -
Total Cost 71,823 60,388 71,384 41,078 44,063 53,410 16,040 -1.58%
-
Net Worth 107,168 96,934 69,102 85,114 91,595 115,018 90,111 -0.18%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - 61 - -
Div Payout % - - - - - 0.14% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 107,168 96,934 69,102 85,114 91,595 115,018 90,111 -0.18%
NOSH 123,181 123,514 123,397 123,354 123,777 123,675 123,440 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.56% 27.61% -31.10% 12.32% -2.59% 46.59% 48.20% -
ROE 9.63% 23.76% -24.51% 6.78% -26.23% 37.79% 16.56% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.68 67.54 44.12 37.98 34.70 80.86 25.08 -1.03%
EPS 8.37 18.65 -13.72 4.68 -19.41 35.15 12.09 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.87 0.7848 0.56 0.69 0.74 0.93 0.73 -0.18%
Adjusted Per Share Value based on latest NOSH - 123,354
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 33.27 33.79 22.05 18.98 17.40 40.50 12.54 -1.03%
EPS 4.18 9.33 -6.86 2.34 -9.73 17.60 6.05 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.4341 0.3926 0.2799 0.3447 0.371 0.4659 0.365 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.86 0.98 1.08 1.10 1.39 2.20 0.00 -
P/RPS 1.29 1.45 2.45 2.90 4.01 2.72 0.00 -100.00%
P/EPS 10.27 5.25 -7.87 23.50 -7.16 6.26 0.00 -100.00%
EY 9.74 19.03 -12.71 4.25 -13.97 15.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.99 1.25 1.93 1.59 1.88 2.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 23/11/04 20/11/03 19/11/02 13/11/01 24/10/00 - -
Price 0.85 1.00 1.10 1.04 1.25 2.50 0.00 -
P/RPS 1.27 1.48 2.49 2.74 3.60 3.09 0.00 -100.00%
P/EPS 10.15 5.36 -8.01 22.22 -6.44 7.11 0.00 -100.00%
EY 9.85 18.65 -12.48 4.50 -15.53 14.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.98 1.27 1.96 1.51 1.69 2.69 0.00 -100.00%

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