[HLCAP] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 142.47%
YoY- 162.85%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 96,171 80,494 79,978 63,388 50,278 41,406 44,140 -0.83%
PBT 30,506 16,610 21,968 11,065 -12,275 -21,183 20,483 -0.42%
Tax -7,072 -8,489 398 -3,872 830 17,898 -35 -5.54%
NP 23,434 8,121 22,366 7,193 -11,445 -3,285 20,448 -0.14%
-
NP to SH 23,434 8,121 22,366 7,193 -11,445 -18,871 20,448 -0.14%
-
Tax Rate 23.18% 51.11% -1.81% 34.99% - - 0.17% -
Total Cost 72,737 72,373 57,612 56,195 61,723 44,691 23,692 -1.19%
-
Net Worth 131,029 114,781 101,133 72,828 65,411 88,813 91,432 -0.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div 4,938 - - - - - 61 -4.61%
Div Payout % 21.07% - - - - - 0.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 131,029 114,781 101,133 72,828 65,411 88,813 91,432 -0.38%
NOSH 120,210 123,421 123,333 123,437 123,418 123,352 123,557 0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 24.37% 10.09% 27.97% 11.35% -22.76% -7.93% 46.33% -
ROE 17.88% 7.08% 22.12% 9.88% -17.50% -21.25% 22.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 80.00 65.22 64.85 51.35 40.74 33.57 35.72 -0.86%
EPS 19.49 6.58 18.13 5.83 -9.27 -15.30 16.55 -0.17%
DPS 4.11 0.00 0.00 0.00 0.00 0.00 0.05 -4.62%
NAPS 1.09 0.93 0.82 0.59 0.53 0.72 0.74 -0.41%
Adjusted Per Share Value based on latest NOSH - 123,437
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 38.95 32.60 32.39 25.67 20.36 16.77 17.88 -0.83%
EPS 9.49 3.29 9.06 2.91 -4.64 -7.64 8.28 -0.14%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.03 -4.41%
NAPS 0.5307 0.4649 0.4096 0.295 0.2649 0.3597 0.3703 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.31 0.78 0.89 1.10 0.98 1.29 0.00 -
P/RPS 1.64 1.20 1.37 2.14 2.41 3.84 0.00 -100.00%
P/EPS 6.72 11.85 4.91 18.88 -10.57 -8.43 0.00 -100.00%
EY 14.88 8.44 20.38 5.30 -9.46 -11.86 0.00 -100.00%
DY 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.20 0.84 1.09 1.86 1.85 1.79 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 30/01/07 25/01/06 17/02/05 16/02/04 20/02/03 05/02/02 - -
Price 1.80 0.73 0.91 1.07 1.00 1.34 0.00 -
P/RPS 2.25 1.12 1.40 2.08 2.45 3.99 0.00 -100.00%
P/EPS 9.23 11.09 5.02 18.36 -10.78 -8.76 0.00 -100.00%
EY 10.83 9.01 19.93 5.45 -9.27 -11.42 0.00 -100.00%
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.65 0.78 1.11 1.81 1.89 1.86 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