[HLFG] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 44.79%

YoY- 36.21%

Quarter Report

HLFG - 4th Qtr Results 2010.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	3,616,420	4,146,718	3,090,268	2,458,608	2,212,277	2,233,686	2,250,348	37.23%
YoY %	-12.79%	34.19%	25.69%	11.13%	-0.96%	-0.74%	-	-
Horiz. %	160.70%	184.27%	137.32%	109.25%	98.31%	99.26%	100.00%	-
PBT	2,542,080	3,035,346	2,029,264	1,450,838	1,145,577	1,208,292	1,211,296	63.99%
YoY %	-16.25%	49.58%	39.87%	26.65%	-5.19%	-0.25%	-	-
Horiz. %	209.86%	250.59%	167.53%	119.78%	94.57%	99.75%	100.00%	-
Tax	-321,322	-417,196	-379,372	-244,417	-215,245	-262,422	-236,904	22.55%
YoY %	22.98%	-9.97%	-55.22%	-13.55%	17.98%	-10.77%	-	-
Horiz. %	135.63%	176.10%	160.14%	103.17%	90.86%	110.77%	100.00%	-
NP	2,220,757	2,618,150	1,649,892	1,206,421	930,332	945,870	974,392	73.27%
YoY %	-15.18%	58.69%	36.76%	29.68%	-1.64%	-2.93%	-	-
Horiz. %	227.91%	268.70%	169.33%	123.81%	95.48%	97.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,835,800	2,224,522	1,295,204	860,847	594,534	607,952	630,380	104.06%
YoY %	-17.47%	71.75%	50.46%	44.79%	-2.21%	-3.56%	-	-
Horiz. %	291.22%	352.89%	205.46%	136.56%	94.31%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.64%	13.74%	18.70%	16.85%	18.79%	21.72%	19.56%	-
YoY %	-8.01%	-26.52%	10.98%	-10.32%	-13.49%	11.04%	-	-
Horiz. %	64.62%	70.25%	95.60%	86.15%	96.06%	111.04%	100.00%	-
Total Cost	1,395,662	1,528,568	1,440,376	1,252,187	1,281,945	1,287,816	1,275,956	6.16%
YoY %	-8.69%	6.12%	15.03%	-2.32%	-0.46%	0.93%	-	-
Horiz. %	109.38%	119.80%	112.89%	98.14%	100.47%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,298,340	7,052,604	5,555,307	5,207,390	4,965,951	4,828,462	4,696,745	34.19%
YoY %	3.48%	26.95%	6.68%	4.86%	2.85%	2.80%	-	-
Horiz. %	155.39%	150.16%	118.28%	110.87%	105.73%	102.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	386,484	207,124	413,803	238,111	317,269	186,107	373,251	2.35%
YoY %	86.60%	-49.95%	73.79%	-24.95%	70.48%	-50.14%	-	-
Horiz. %	103.55%	55.49%	110.86%	63.79%	85.00%	49.86%	100.00%	-
Div Payout %	21.05%	9.31%	31.95%	27.66%	53.36%	30.61%	59.21%	-
YoY %	126.10%	-70.86%	15.51%	-48.16%	74.32%	-48.30%	-	-
Horiz. %	35.55%	15.72%	53.96%	46.72%	90.12%	51.70%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	7,298,340	7,052,604	5,555,307	5,207,390	4,965,951	4,828,462	4,696,745	34.19%
YoY %	3.48%	26.95%	6.68%	4.86%	2.85%	2.80%	-	-
Horiz. %	155.39%	150.16%	118.28%	110.87%	105.73%	102.80%	100.00%	-
NOSH	1,035,225	1,035,624	1,034,508	1,035,266	1,034,573	1,033,931	1,036,809	-0.10%
YoY %	-0.04%	0.11%	-0.07%	0.07%	0.06%	-0.28%	-	-
Horiz. %	99.85%	99.89%	99.78%	99.85%	99.78%	99.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	61.41%	63.14%	53.39%	49.07%	42.05%	42.35%	43.30%	-
YoY %	-2.74%	18.26%	8.80%	16.69%	-0.71%	-2.19%	-	-
Horiz. %	141.82%	145.82%	123.30%	113.33%	97.11%	97.81%	100.00%	-
ROE	25.15%	31.54%	23.31%	16.53%	11.97%	12.59%	13.42%	-
YoY %	-20.26%	35.31%	41.02%	38.10%	-4.92%	-6.18%	-	-
Horiz. %	187.41%	235.02%	173.70%	123.17%	89.20%	93.82%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	349.34	400.41	298.72	237.49	213.83	216.04	217.05	37.37%
YoY %	-12.75%	34.04%	25.78%	11.06%	-1.02%	-0.47%	-	-
Horiz. %	160.95%	184.48%	137.63%	109.42%	98.52%	99.53%	100.00%	-
EPS	177.33	214.80	125.20	83.10	57.47	58.80	60.80	104.26%
YoY %	-17.44%	71.57%	50.66%	44.60%	-2.26%	-3.29%	-	-
Horiz. %	291.66%	353.29%	205.92%	136.68%	94.52%	96.71%	100.00%	-
DPS	37.33	20.00	40.00	23.00	30.67	18.00	36.00	2.45%
YoY %	86.65%	-50.00%	73.91%	-25.01%	70.39%	-50.00%	-	-
Horiz. %	103.69%	55.56%	111.11%	63.89%	85.19%	50.00%	100.00%	-
NAPS	7.05	6.81	5.37	5.03	4.80	4.67	4.53	34.33%
YoY %	3.52%	26.82%	6.76%	4.79%	2.78%	3.09%	-	-
Horiz. %	155.63%	150.33%	118.54%	111.04%	105.96%	103.09%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,036,038
RPS	315.15	361.36	269.30	214.25	192.79	194.65	196.11	37.23%
YoY %	-12.79%	34.18%	25.69%	11.13%	-0.96%	-0.74%	-	-
Horiz. %	160.70%	184.26%	137.32%	109.25%	98.31%	99.26%	100.00%	-
EPS	159.98	193.86	112.87	75.02	51.81	52.98	54.93	104.07%
YoY %	-17.48%	71.76%	50.45%	44.80%	-2.21%	-3.55%	-	-
Horiz. %	291.24%	352.92%	205.48%	136.57%	94.32%	96.45%	100.00%	-
DPS	33.68	18.05	36.06	20.75	27.65	16.22	32.53	2.34%
YoY %	86.59%	-49.94%	73.78%	-24.95%	70.47%	-50.14%	-	-
Horiz. %	103.54%	55.49%	110.85%	63.79%	85.00%	49.86%	100.00%	-
NAPS	6.3601	6.146	4.8412	4.538	4.3276	4.2077	4.093	34.19%
YoY %	3.48%	26.95%	6.68%	4.86%	2.85%	2.80%	-	-
Horiz. %	155.39%	150.16%	118.28%	110.87%	105.73%	102.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	9.00	8.89	9.06	8.41	8.45	7.46	5.38	-
P/RPS	2.58	2.22	3.03	3.54	3.95	3.45	2.48	2.67%
YoY %	16.22%	-26.73%	-14.41%	-10.38%	14.49%	39.11%	-	-
Horiz. %	104.03%	89.52%	122.18%	142.74%	159.27%	139.11%	100.00%	-
P/EPS	5.08	4.14	7.24	10.11	14.70	12.69	8.85	-30.95%
YoY %	22.71%	-42.82%	-28.39%	-31.22%	15.84%	43.39%	-	-
Horiz. %	57.40%	46.78%	81.81%	114.24%	166.10%	143.39%	100.00%	-
EY	19.70	24.16	13.82	9.89	6.80	7.88	11.30	44.90%
YoY %	-18.46%	74.82%	39.74%	45.44%	-13.71%	-30.27%	-	-
Horiz. %	174.34%	213.81%	122.30%	87.52%	60.18%	69.73%	100.00%	-
DY	4.15	2.25	4.42	2.73	3.63	2.41	6.69	-27.28%
YoY %	84.44%	-49.10%	61.90%	-24.79%	50.62%	-63.98%	-	-
Horiz. %	62.03%	33.63%	66.07%	40.81%	54.26%	36.02%	100.00%	-
P/NAPS	1.28	1.31	1.69	1.67	1.76	1.60	1.19	4.98%
YoY %	-2.29%	-22.49%	1.20%	-5.11%	10.00%	34.45%	-	-
Horiz. %	107.56%	110.08%	142.02%	140.34%	147.90%	134.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	10/05/11	23/02/11	16/11/10	19/08/10	24/05/10	24/02/10	11/11/09	-
Price	11.14	8.80	8.98	8.58	8.00	7.80	6.46	-
P/RPS	3.19	2.20	3.01	3.61	3.74	3.61	2.98	4.64%
YoY %	45.00%	-26.91%	-16.62%	-3.48%	3.60%	21.14%	-	-
Horiz. %	107.05%	73.83%	101.01%	121.14%	125.50%	121.14%	100.00%	-
P/EPS	6.28	4.10	7.17	10.32	13.92	13.27	10.63	-29.61%
YoY %	53.17%	-42.82%	-30.52%	-25.86%	4.90%	24.84%	-	-
Horiz. %	59.08%	38.57%	67.45%	97.08%	130.95%	124.84%	100.00%	-
EY	15.92	24.41	13.94	9.69	7.18	7.54	9.41	42.02%
YoY %	-34.78%	75.11%	43.86%	34.96%	-4.77%	-19.87%	-	-
Horiz. %	169.18%	259.40%	148.14%	102.98%	76.30%	80.13%	100.00%	-
DY	3.35	2.27	4.45	2.68	3.83	2.31	5.57	-28.77%
YoY %	47.58%	-48.99%	66.04%	-30.03%	65.80%	-58.53%	-	-
Horiz. %	60.14%	40.75%	79.89%	48.11%	68.76%	41.47%	100.00%	-
P/NAPS	1.58	1.29	1.67	1.71	1.67	1.67	1.43	6.88%
YoY %	22.48%	-22.75%	-2.34%	2.40%	0.00%	16.78%	-	-
Horiz. %	110.49%	90.21%	116.78%	119.58%	116.78%	116.78%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos