[HLCAP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 0.24%
YoY- -62.15%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 52,168 31,774 16,008 84,004 66,847 34,657 17,874 104.36%
PBT 14,643 9,264 4,382 16,874 16,142 9,528 3,612 154.46%
Tax -7,534 -5,762 -2,756 -5,690 -4,985 -2,963 -1,117 257.39%
NP 7,109 3,502 1,626 11,184 11,157 6,565 2,495 101.11%
-
NP to SH 7,109 3,502 1,626 11,184 11,157 6,565 2,495 101.11%
-
Tax Rate 51.45% 62.20% 62.89% 33.72% 30.88% 31.10% 30.92% -
Total Cost 45,059 28,272 14,382 72,820 55,690 28,092 15,379 104.88%
-
Net Worth 118,483 114,678 107,168 106,161 106,139 101,189 96,934 14.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 118,483 114,678 107,168 106,161 106,139 101,189 96,934 14.33%
NOSH 123,420 123,309 123,181 123,443 123,418 123,402 123,514 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.63% 11.02% 10.16% 13.31% 16.69% 18.94% 13.96% -
ROE 6.00% 3.05% 1.52% 10.53% 10.51% 6.49% 2.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.27 25.77 13.00 68.05 54.16 28.08 14.47 104.48%
EPS 5.76 2.84 1.32 9.06 9.04 5.32 2.02 101.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.87 0.86 0.86 0.82 0.7848 14.39%
Adjusted Per Share Value based on latest NOSH - 135,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.13 12.87 6.48 34.02 27.07 14.04 7.24 104.35%
EPS 2.88 1.42 0.66 4.53 4.52 2.66 1.01 101.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.4645 0.4341 0.43 0.4299 0.4098 0.3926 14.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.74 0.78 0.86 0.74 0.82 0.89 0.98 -
P/RPS 1.75 3.03 6.62 1.09 1.51 3.17 6.77 -59.45%
P/EPS 12.85 27.46 65.15 8.17 9.07 16.73 48.51 -58.78%
EY 7.78 3.64 1.53 12.24 11.02 5.98 2.06 142.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.99 0.86 0.95 1.09 1.25 -27.62%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 25/01/06 29/11/05 30/08/05 30/05/05 17/02/05 23/11/04 -
Price 0.90 0.73 0.85 0.81 0.68 0.91 1.00 -
P/RPS 2.13 2.83 6.54 1.19 1.26 3.24 6.91 -54.40%
P/EPS 15.62 25.70 64.39 8.94 7.52 17.11 49.50 -53.68%
EY 6.40 3.89 1.55 11.19 13.29 5.85 2.02 115.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.98 0.94 0.79 1.11 1.27 -18.19%

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