[HLCAP] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -298.25%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 80,494 79,978 63,388 50,278 41,406 44,140 96,235 -3.50%
PBT 16,610 21,968 11,065 -12,275 -21,183 20,483 34,594 -13.64%
Tax -8,489 398 -3,872 830 17,898 -35 6,478 -
NP 8,121 22,366 7,193 -11,445 -3,285 20,448 41,072 -27.67%
-
NP to SH 8,121 22,366 7,193 -11,445 -18,871 20,448 30,613 -23.29%
-
Tax Rate 51.11% -1.81% 34.99% - - 0.17% -18.73% -
Total Cost 72,373 57,612 56,195 61,723 44,691 23,692 55,163 5.57%
-
Net Worth 114,781 101,133 72,828 65,411 88,813 91,432 106,124 1.57%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Div - - - - - 61 - -
Div Payout % - - - - - 0.30% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Net Worth 114,781 101,133 72,828 65,411 88,813 91,432 106,124 1.57%
NOSH 123,421 123,333 123,437 123,418 123,352 123,557 123,400 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
NP Margin 10.09% 27.97% 11.35% -22.76% -7.93% 46.33% 42.68% -
ROE 7.08% 22.12% 9.88% -17.50% -21.25% 22.36% 28.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 65.22 64.85 51.35 40.74 33.57 35.72 77.99 -3.51%
EPS 6.58 18.13 5.83 -9.27 -15.30 16.55 24.81 -23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.93 0.82 0.59 0.53 0.72 0.74 0.86 1.57%
Adjusted Per Share Value based on latest NOSH - 123,418
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 34.13 33.91 26.88 21.32 17.56 18.72 40.81 -3.50%
EPS 3.44 9.48 3.05 -4.85 -8.00 8.67 12.98 -23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.4867 0.4289 0.3088 0.2774 0.3766 0.3877 0.45 1.57%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - 26/12/00 -
Price 0.78 0.89 1.10 0.98 1.29 0.00 1.53 -
P/RPS 1.20 1.37 2.14 2.41 3.84 0.00 1.96 -9.34%
P/EPS 11.85 4.91 18.88 -10.57 -8.43 0.00 6.17 13.93%
EY 8.44 20.38 5.30 -9.46 -11.86 0.00 16.21 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.86 1.85 1.79 0.00 1.78 -13.93%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 25/01/06 17/02/05 16/02/04 20/02/03 05/02/02 - 16/02/01 -
Price 0.73 0.91 1.07 1.00 1.34 0.00 1.53 -
P/RPS 1.12 1.40 2.08 2.45 3.99 0.00 1.96 -10.58%
P/EPS 11.09 5.02 18.36 -10.78 -8.76 0.00 6.17 12.43%
EY 9.01 19.93 5.45 -9.27 -11.42 0.00 16.21 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.11 1.81 1.89 1.86 0.00 1.78 -15.20%

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