[HLCAP] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -12.08%
YoY- 164.11%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 107,161 69,557 89,129 86,640 45,782 42,741 41,149 17.28%
PBT 34,221 19,524 21,522 29,446 -36,505 -242 -31,028 -
Tax -9,232 -10,045 -6,646 -5,272 -1,204 242 31,028 -
NP 24,989 9,478 14,876 24,174 -37,709 0 0 -
-
NP to SH 24,989 9,478 14,876 24,174 -37,709 -781 -31,234 -
-
Tax Rate 26.98% 51.45% 30.88% 17.90% - - - -
Total Cost 82,172 60,078 74,253 62,465 83,491 42,741 41,149 12.21%
-
Net Worth 145,677 118,483 106,139 82,694 61,724 93,510 92,568 7.84%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 145,677 118,483 106,139 82,694 61,724 93,510 92,568 7.84%
NOSH 123,455 123,420 123,418 123,424 123,448 124,680 123,424 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 23.32% 13.63% 16.69% 27.90% -82.37% 0.00% 0.00% -
ROE 17.15% 8.00% 14.02% 29.23% -61.09% -0.84% -33.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 86.80 56.36 72.22 70.20 37.09 34.28 33.34 17.28%
EPS 20.43 7.68 12.05 19.59 -30.55 -0.63 -25.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.96 0.86 0.67 0.50 0.75 0.75 7.84%
Adjusted Per Share Value based on latest NOSH - 123,464
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 43.40 28.17 36.10 35.09 18.54 17.31 16.67 17.28%
EPS 10.12 3.84 6.03 9.79 -15.27 -0.32 -12.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.4799 0.4299 0.3349 0.25 0.3787 0.3749 7.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.77 0.74 0.82 1.23 0.95 1.40 1.20 -
P/RPS 2.04 1.31 1.14 1.75 2.56 4.08 3.60 -9.02%
P/EPS 8.74 9.64 6.80 6.28 -3.11 -223.40 -4.74 -
EY 11.44 10.38 14.70 15.92 -32.15 -0.45 -21.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.77 0.95 1.84 1.90 1.87 1.60 -1.06%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/04/07 26/04/06 30/05/05 26/05/04 07/05/03 07/05/02 25/04/01 -
Price 1.78 0.90 0.68 1.20 0.75 1.69 1.13 -
P/RPS 2.05 1.60 0.94 1.71 2.02 4.93 3.39 -8.03%
P/EPS 8.79 11.72 5.64 6.13 -2.46 -269.68 -4.47 -
EY 11.37 8.53 17.73 16.32 -40.73 -0.37 -22.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.94 0.79 1.79 1.50 2.25 1.51 0.00%

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