[HLFG] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 6.99%

YoY- 29.44%

Quarter Report

2nd Quarter Ended 31.12.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	2,282,768	2,225,482	2,219,406	2,178,318	2,060,560	1,988,153	1,913,470	12.44%
YoY %	2.57%	0.27%	1.89%	5.71%	3.64%	3.90%	-	-
Horiz. %	119.30%	116.31%	115.99%	113.84%	107.69%	103.90%	100.00%	-
PBT	1,240,316	1,120,165	1,151,950	1,160,162	1,085,456	985,702	883,632	25.28%
YoY %	10.73%	-2.76%	-0.71%	6.88%	10.12%	11.55%	-	-
Horiz. %	140.37%	126.77%	130.37%	131.29%	122.84%	111.55%	100.00%	-
Tax	-297,704	-293,833	-311,074	-316,046	-294,152	-264,097	-242,845	14.50%
YoY %	-1.32%	5.54%	1.57%	-7.44%	-11.38%	-8.75%	-	-
Horiz. %	122.59%	121.00%	128.10%	130.14%	121.13%	108.75%	100.00%	-
NP	942,612	826,332	840,876	844,116	791,304	721,605	640,786	29.25%
YoY %	14.07%	-1.73%	-0.38%	6.67%	9.66%	12.61%	-	-
Horiz. %	147.10%	128.96%	131.23%	131.73%	123.49%	112.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	589,012	548,682	538,977	541,778	506,392	487,969	415,286	26.15%
YoY %	7.35%	1.80%	-0.52%	6.99%	3.78%	17.50%	-	-
Horiz. %	141.83%	132.12%	129.78%	130.46%	121.94%	117.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	26.23%	27.00%	27.24%	27.10%	26.79%	27.48%	-
YoY %	-8.50%	-2.85%	-0.88%	0.52%	1.16%	-2.51%	-	-
Horiz. %	87.34%	95.45%	98.25%	99.13%	98.62%	97.49%	100.00%	-
Total Cost	1,340,156	1,399,150	1,378,530	1,334,202	1,269,256	1,266,548	1,272,684	3.49%
YoY %	-4.22%	1.50%	3.32%	5.12%	0.21%	-0.48%	-	-
Horiz. %	105.30%	109.94%	108.32%	104.83%	99.73%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	3,575,700	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.87%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	373,317	238,557	317,858	186,819	373,567	238,793	314,197	12.14%
YoY %	56.49%	-24.95%	70.14%	-49.99%	56.44%	-24.00%	-	-
Horiz. %	118.82%	75.93%	101.17%	59.46%	118.90%	76.00%	100.00%	-
Div Payout %	63.38%	43.48%	58.97%	34.48%	73.77%	48.94%	75.66%	-
YoY %	45.77%	-26.27%	71.03%	-53.26%	50.74%	-35.32%	-	-
Horiz. %	83.77%	57.47%	77.94%	45.57%	97.50%	64.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	3,575,700	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.87%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-
NOSH	1,036,992	1,037,206	1,036,494	1,037,888	1,037,688	1,038,231	1,024,555	0.80%
YoY %	-0.02%	0.07%	-0.13%	0.02%	-0.05%	1.33%	-	-
Horiz. %	101.21%	101.23%	101.17%	101.30%	101.28%	101.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	41.29%	37.13%	37.89%	38.75%	38.40%	36.30%	33.49%	-
YoY %	11.20%	-2.01%	-2.22%	0.91%	5.79%	8.39%	-	-
Horiz. %	123.29%	110.87%	113.14%	115.71%	114.66%	108.39%	100.00%	-
ROE	14.09%	13.56%	13.40%	13.88%	13.19%	13.13%	11.61%	-
YoY %	3.91%	1.19%	-3.46%	5.23%	0.46%	13.09%	-	-
Horiz. %	121.36%	116.80%	115.42%	119.55%	113.61%	113.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	220.13	214.57	214.13	209.88	198.57	191.49	186.76	11.54%
YoY %	2.59%	0.21%	2.02%	5.70%	3.70%	2.53%	-	-
Horiz. %	117.87%	114.89%	114.66%	112.38%	106.32%	102.53%	100.00%	-
EPS	56.80	52.90	52.00	52.20	48.80	47.00	40.53	25.15%
YoY %	7.37%	1.73%	-0.38%	6.97%	3.83%	15.96%	-	-
Horiz. %	140.14%	130.52%	128.30%	128.79%	120.40%	115.96%	100.00%	-
DPS	36.00	23.00	30.67	18.00	36.00	23.00	30.67	11.24%
YoY %	56.52%	-25.01%	70.39%	-50.00%	56.52%	-25.01%	-	-
Horiz. %	117.38%	74.99%	100.00%	58.69%	117.38%	74.99%	100.00%	-
NAPS	4.03	3.90	3.88	3.76	3.70	3.58	3.49	10.03%
YoY %	3.33%	0.52%	3.19%	1.62%	3.35%	2.58%	-	-
Horiz. %	115.47%	111.75%	111.17%	107.74%	106.02%	102.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,064
RPS	198.93	193.94	193.41	189.83	179.57	173.26	166.75	12.44%
YoY %	2.57%	0.27%	1.89%	5.71%	3.64%	3.90%	-	-
Horiz. %	119.30%	116.31%	115.99%	113.84%	107.69%	103.90%	100.00%	-
EPS	51.33	47.81	46.97	47.21	44.13	42.52	36.19	26.15%
YoY %	7.36%	1.79%	-0.51%	6.98%	3.79%	17.49%	-	-
Horiz. %	141.83%	132.11%	129.79%	130.45%	121.94%	117.49%	100.00%	-
DPS	32.53	20.79	27.70	16.28	32.55	20.81	27.38	12.14%
YoY %	56.47%	-24.95%	70.15%	-49.98%	56.42%	-24.00%	-	-
Horiz. %	118.81%	75.93%	101.17%	59.46%	118.88%	76.00%	100.00%	-
NAPS	3.6418	3.5251	3.5046	3.4008	3.3459	3.2391	3.116	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.87%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.40	4.68	4.44	6.00	5.80	6.45	5.75	-
P/RPS	2.00	2.18	2.07	2.86	2.92	3.37	3.08	-24.95%
YoY %	-8.26%	5.31%	-27.62%	-2.05%	-13.35%	9.42%	-	-
Horiz. %	64.94%	70.78%	67.21%	92.86%	94.81%	109.42%	100.00%	-
P/EPS	7.75	8.85	8.54	11.49	11.89	13.72	14.19	-33.11%
YoY %	-12.43%	3.63%	-25.67%	-3.36%	-13.34%	-3.31%	-	-
Horiz. %	54.62%	62.37%	60.18%	80.97%	83.79%	96.69%	100.00%	-
EY	12.91	11.30	11.71	8.70	8.41	7.29	7.05	49.51%
YoY %	14.25%	-3.50%	34.60%	3.45%	15.36%	3.40%	-	-
Horiz. %	183.12%	160.28%	166.10%	123.40%	119.29%	103.40%	100.00%	-
DY	8.18	4.91	6.91	3.00	6.21	3.57	5.33	32.94%
YoY %	66.60%	-28.94%	130.33%	-51.69%	73.95%	-33.02%	-	-
Horiz. %	153.47%	92.12%	129.64%	56.29%	116.51%	66.98%	100.00%	-
P/NAPS	1.09	1.20	1.14	1.60	1.57	1.80	1.65	-24.09%
YoY %	-9.17%	5.26%	-28.75%	1.91%	-12.78%	9.09%	-	-
Horiz. %	66.06%	72.73%	69.09%	96.97%	95.15%	109.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	25/08/08	29/04/08	14/02/08	06/11/07	27/08/07	10/05/07	-
Price	3.98	4.50	4.82	5.00	5.75	5.45	6.00	-
P/RPS	1.81	2.10	2.25	2.38	2.90	2.85	3.21	-31.67%
YoY %	-13.81%	-6.67%	-5.46%	-17.93%	1.75%	-11.21%	-	-
Horiz. %	56.39%	65.42%	70.09%	74.14%	90.34%	88.79%	100.00%	-
P/EPS	7.01	8.51	9.27	9.58	11.78	11.60	14.80	-39.15%
YoY %	-17.63%	-8.20%	-3.24%	-18.68%	1.55%	-21.62%	-	-
Horiz. %	47.36%	57.50%	62.64%	64.73%	79.59%	78.38%	100.00%	-
EY	14.27	11.76	10.79	10.44	8.49	8.62	6.76	64.33%
YoY %	21.34%	8.99%	3.35%	22.97%	-1.51%	27.51%	-	-
Horiz. %	211.09%	173.96%	159.62%	154.44%	125.59%	127.51%	100.00%	-
DY	9.05	5.11	6.36	3.60	6.26	4.22	5.11	46.22%
YoY %	77.10%	-19.65%	76.67%	-42.49%	48.34%	-17.42%	-	-
Horiz. %	177.10%	100.00%	124.46%	70.45%	122.50%	82.58%	100.00%	-
P/NAPS	0.99	1.15	1.24	1.33	1.55	1.52	1.72	-30.73%
YoY %	-13.91%	-7.26%	-6.77%	-14.19%	1.97%	-11.63%	-	-
Horiz. %	57.56%	66.86%	72.09%	77.33%	90.12%	88.37%	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