[HLCAP] YoY 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- -99.41%
YoY- -99.76%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 13,824 30,427 25,927 17,157 23,371 11,120 9,868 5.77%
PBT 6,892 12,120 13,177 732 8,607 -2,329 7,330 -1.02%
Tax 1,939 -4,961 -1,918 -705 2,811 731 1,850 0.78%
NP 8,831 7,159 11,259 27 11,418 -1,598 9,180 -0.64%
-
NP to SH 8,831 7,159 11,259 27 11,418 -1,598 9,180 -0.64%
-
Tax Rate -28.13% 40.93% 14.56% 96.31% -32.66% - -25.24% -
Total Cost 4,993 23,268 14,668 17,130 11,953 12,718 688 39.10%
-
Net Worth 173,704 151,487 129,626 116,100 93,812 59,460 90,072 11.55%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,110 6,108 4,938 - - - - -
Div Payout % 103.16% 85.32% 43.86% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 173,704 151,487 129,626 116,100 93,812 59,460 90,072 11.55%
NOSH 121,471 122,167 123,453 135,000 123,437 123,875 123,387 -0.26%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 63.88% 23.53% 43.43% 0.16% 48.86% -14.37% 93.03% -
ROE 5.08% 4.73% 8.69% 0.02% 12.17% -2.69% 10.19% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.38 24.91 21.00 12.71 18.93 8.98 8.00 6.04%
EPS 7.27 5.86 9.12 0.02 9.25 -1.29 7.44 -0.38%
DPS 7.50 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.24 1.05 0.86 0.76 0.48 0.73 11.84%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.60 12.32 10.50 6.95 9.47 4.50 4.00 5.76%
EPS 3.58 2.90 4.56 0.01 4.62 -0.65 3.72 -0.63%
DPS 3.69 2.47 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7036 0.6136 0.525 0.4702 0.38 0.2408 0.3648 11.55%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.35 1.95 0.86 0.74 1.08 0.93 1.38 -
P/RPS 11.86 7.83 4.09 5.82 5.70 10.36 17.26 -6.05%
P/EPS 18.57 33.28 9.43 3,700.00 11.68 -72.09 18.55 0.01%
EY 5.39 3.01 10.60 0.03 8.56 -1.39 5.39 0.00%
DY 5.56 2.56 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.57 0.82 0.86 1.42 1.94 1.89 -10.97%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/08 30/07/07 31/07/06 30/08/05 25/08/04 26/08/03 27/08/02 -
Price 1.30 1.96 0.87 0.81 0.95 1.14 1.28 -
P/RPS 11.42 7.87 4.14 6.37 5.02 12.70 16.00 -5.46%
P/EPS 17.88 33.45 9.54 4,050.00 10.27 -88.37 17.20 0.64%
EY 5.59 2.99 10.48 0.02 9.74 -1.13 5.81 -0.64%
DY 5.77 2.55 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.58 0.83 0.94 1.25 2.38 1.75 -10.31%

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