[HLCAP] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 0.93%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 115,523 106,298 68,698 90,218 76,100 45,590 46,816 16.23%
PBT 37,382 38,843 15,375 24,749 19,756 -20,048 -5,181 -
Tax -11,930 -8,843 -8,239 -2,174 -3,223 947 4,595 -
NP 25,452 30,000 7,136 22,575 16,533 -19,101 -586 -
-
NP to SH 25,452 30,000 7,136 22,575 16,533 -19,101 -3,205 -
-
Tax Rate 31.91% 22.77% 53.59% 8.78% 16.31% - - -
Total Cost 90,071 76,298 61,562 67,643 59,567 64,691 47,402 11.28%
-
Net Worth 164,152 145,681 118,586 106,159 82,721 61,654 92,431 10.03%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,108 4,938 - - - - - -
Div Payout % 24.00% 16.46% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 164,152 145,681 118,586 106,159 82,721 61,654 92,431 10.03%
NOSH 121,594 123,458 123,527 123,440 123,464 123,308 123,242 -0.22%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.03% 28.22% 10.39% 25.02% 21.73% -41.90% -1.25% -
ROE 15.51% 20.59% 6.02% 21.27% 19.99% -30.98% -3.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 95.01 86.10 55.61 73.09 61.64 36.97 37.99 16.49%
EPS 20.93 24.30 5.78 18.29 13.39 -15.49 -2.60 -
DPS 5.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.18 0.96 0.86 0.67 0.50 0.75 10.28%
Adjusted Per Share Value based on latest NOSH - 123,440
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.79 43.05 27.82 36.54 30.82 18.47 18.96 16.23%
EPS 10.31 12.15 2.89 9.14 6.70 -7.74 -1.30 -
DPS 2.47 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.5901 0.4803 0.43 0.335 0.2497 0.3744 10.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.38 1.77 0.74 0.82 1.23 0.95 1.40 -
P/RPS 1.45 2.06 1.33 1.12 2.00 2.57 3.69 -14.40%
P/EPS 6.59 7.28 12.81 4.48 9.19 -6.13 -53.83 -
EY 15.17 13.73 7.81 22.30 10.89 -16.31 -1.86 -
DY 3.62 2.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.50 0.77 0.95 1.84 1.90 1.87 -9.60%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/04/08 27/04/07 26/04/06 30/05/05 26/05/04 07/05/03 07/05/02 -
Price 1.40 1.78 0.90 0.68 1.20 0.75 1.69 -
P/RPS 1.47 2.07 1.62 0.93 1.95 2.03 4.45 -16.84%
P/EPS 6.69 7.33 15.58 3.72 8.96 -4.84 -64.99 -
EY 14.95 13.65 6.42 26.89 11.16 -20.65 -1.54 -
DY 3.57 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.51 0.94 0.79 1.79 1.50 2.25 -12.05%

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