[HLFG] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

10-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 4.79%

YoY- 13.92%

Quarter Report

HLFG Quarterly Result as at 31 Dec 08.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	2,250,348	2,269,943	2,260,262	2,338,886	2,282,768	2,225,482	2,219,406	0.92%
YoY %	-0.86%	0.43%	-3.36%	2.46%	2.57%	0.27%	-	-
Horiz. %	101.39%	102.28%	101.84%	105.38%	102.85%	100.27%	100.00%	-
PBT	1,211,296	1,150,204	1,232,106	1,304,534	1,240,316	1,120,165	1,151,950	3.40%
YoY %	5.31%	-6.65%	-5.55%	5.18%	10.73%	-2.76%	-	-
Horiz. %	105.15%	99.85%	106.96%	113.25%	107.67%	97.24%	100.00%	-
Tax	-236,904	-187,877	-303,236	-324,574	-297,704	-293,833	-311,074	-16.59%
YoY %	-26.10%	38.04%	6.57%	-9.03%	-1.32%	5.54%	-	-
Horiz. %	76.16%	60.40%	97.48%	104.34%	95.70%	94.46%	100.00%	-
NP	974,392	962,327	928,870	979,960	942,612	826,332	840,876	10.31%
YoY %	1.25%	3.60%	-5.21%	3.96%	14.07%	-1.73%	-	-
Horiz. %	115.88%	114.44%	110.46%	116.54%	112.10%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	630,380	632,020	587,472	617,220	589,012	548,682	538,977	10.99%
YoY %	-0.26%	7.58%	-4.82%	4.79%	7.35%	1.80%	-	-
Horiz. %	116.96%	117.26%	109.00%	114.52%	109.28%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.56%	16.33%	24.61%	24.88%	24.00%	26.23%	27.00%	-
YoY %	19.78%	-33.64%	-1.09%	3.67%	-8.50%	-2.85%	-	-
Horiz. %	72.44%	60.48%	91.15%	92.15%	88.89%	97.15%	100.00%	-
Total Cost	1,275,956	1,307,616	1,331,392	1,358,926	1,340,156	1,399,150	1,378,530	-5.01%
YoY %	-2.42%	-1.79%	-2.03%	1.40%	-4.22%	1.50%	-	-
Horiz. %	92.56%	94.86%	96.58%	98.58%	97.22%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,696,745	4,496,667	4,478,610	4,256,332	4,179,081	4,045,103	4,021,600	10.88%
YoY %	4.45%	0.40%	5.22%	1.85%	3.31%	0.58%	-	-
Horiz. %	116.79%	111.81%	111.36%	105.84%	103.92%	100.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	373,251	238,302	124,405	186,408	373,317	238,557	317,858	11.29%
YoY %	56.63%	91.55%	-33.26%	-50.07%	56.49%	-24.95%	-	-
Horiz. %	117.43%	74.97%	39.14%	58.65%	117.45%	75.05%	100.00%	-
Div Payout %	59.21%	37.70%	21.18%	30.20%	63.38%	43.48%	58.97%	-
YoY %	57.06%	78.00%	-29.87%	-52.35%	45.77%	-26.27%	-	-
Horiz. %	100.41%	63.93%	35.92%	51.21%	107.48%	73.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	4,696,745	4,496,667	4,478,610	4,256,332	4,179,081	4,045,103	4,021,600	10.88%
YoY %	4.45%	0.40%	5.22%	1.85%	3.31%	0.58%	-	-
Horiz. %	116.79%	111.81%	111.36%	105.84%	103.92%	100.58%	100.00%	-
NOSH	1,036,809	1,036,098	1,036,715	1,035,604	1,036,992	1,037,206	1,036,494	0.02%
YoY %	0.07%	-0.06%	0.11%	-0.13%	-0.02%	0.07%	-	-
Horiz. %	100.03%	99.96%	100.02%	99.91%	100.05%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	43.30%	42.39%	41.10%	41.90%	41.29%	37.13%	37.89%	-
YoY %	2.15%	3.14%	-1.91%	1.48%	11.20%	-2.01%	-	-
Horiz. %	114.28%	111.88%	108.47%	110.58%	108.97%	97.99%	100.00%	-
ROE	13.42%	14.06%	13.12%	14.50%	14.09%	13.56%	13.40%	-
YoY %	-4.55%	7.16%	-9.52%	2.91%	3.91%	1.19%	-	-
Horiz. %	100.15%	104.93%	97.91%	108.21%	105.15%	101.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	217.05	219.09	218.02	225.85	220.13	214.57	214.13	0.90%
YoY %	-0.93%	0.49%	-3.47%	2.60%	2.59%	0.21%	-	-
Horiz. %	101.36%	102.32%	101.82%	105.47%	102.80%	100.21%	100.00%	-
EPS	60.80	61.00	56.67	59.60	56.80	52.90	52.00	10.97%
YoY %	-0.33%	7.64%	-4.92%	4.93%	7.37%	1.73%	-	-
Horiz. %	116.92%	117.31%	108.98%	114.62%	109.23%	101.73%	100.00%	-
DPS	36.00	23.00	12.00	18.00	36.00	23.00	30.67	11.26%
YoY %	56.52%	91.67%	-33.33%	-50.00%	56.52%	-25.01%	-	-
Horiz. %	117.38%	74.99%	39.13%	58.69%	117.38%	74.99%	100.00%	-
NAPS	4.53	4.34	4.32	4.11	4.03	3.90	3.88	10.86%
YoY %	4.38%	0.46%	5.11%	1.99%	3.33%	0.52%	-	-
Horiz. %	116.75%	111.86%	111.34%	105.93%	103.87%	100.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,339
RPS	196.11	197.81	196.97	203.82	198.93	193.94	193.41	0.92%
YoY %	-0.86%	0.43%	-3.36%	2.46%	2.57%	0.27%	-	-
Horiz. %	101.40%	102.27%	101.84%	105.38%	102.85%	100.27%	100.00%	-
EPS	54.93	55.08	51.20	53.79	51.33	47.81	46.97	10.99%
YoY %	-0.27%	7.58%	-4.82%	4.79%	7.36%	1.79%	-	-
Horiz. %	116.95%	117.27%	109.01%	114.52%	109.28%	101.79%	100.00%	-
DPS	32.53	20.77	10.84	16.24	32.53	20.79	27.70	11.29%
YoY %	56.62%	91.61%	-33.25%	-50.08%	56.47%	-24.95%	-	-
Horiz. %	117.44%	74.98%	39.13%	58.63%	117.44%	75.05%	100.00%	-
NAPS	4.093	3.9186	3.9029	3.7092	3.6418	3.5251	3.5046	10.89%
YoY %	4.45%	0.40%	5.22%	1.85%	3.31%	0.58%	-	-
Horiz. %	116.79%	111.81%	111.37%	105.84%	103.91%	100.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	5.38	4.94	4.68	3.98	4.40	4.68	4.44	-
P/RPS	2.48	2.25	2.15	1.76	2.00	2.18	2.07	12.79%
YoY %	10.22%	4.65%	22.16%	-12.00%	-8.26%	5.31%	-	-
Horiz. %	119.81%	108.70%	103.86%	85.02%	96.62%	105.31%	100.00%	-
P/EPS	8.85	8.10	8.26	6.68	7.75	8.85	8.54	2.40%
YoY %	9.26%	-1.94%	23.65%	-13.81%	-12.43%	3.63%	-	-
Horiz. %	103.63%	94.85%	96.72%	78.22%	90.75%	103.63%	100.00%	-
EY	11.30	12.35	12.11	14.97	12.91	11.30	11.71	-2.34%
YoY %	-8.50%	1.98%	-19.10%	15.96%	14.25%	-3.50%	-	-
Horiz. %	96.50%	105.47%	103.42%	127.84%	110.25%	96.50%	100.00%	-
DY	6.69	4.66	2.56	4.52	8.18	4.91	6.91	-2.13%
YoY %	43.56%	82.03%	-43.36%	-44.74%	66.60%	-28.94%	-	-
Horiz. %	96.82%	67.44%	37.05%	65.41%	118.38%	71.06%	100.00%	-
P/NAPS	1.19	1.14	1.08	0.97	1.09	1.20	1.14	2.90%
YoY %	4.39%	5.56%	11.34%	-11.01%	-9.17%	5.26%	-	-
Horiz. %	104.39%	100.00%	94.74%	85.09%	95.61%	105.26%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	11/11/09	18/08/09	06/05/09	10/02/09	11/11/08	25/08/08	29/04/08	-
Price	6.46	5.16	5.10	4.38	3.98	4.50	4.82	-
P/RPS	2.98	2.36	2.34	1.94	1.81	2.10	2.25	20.58%
YoY %	26.27%	0.85%	20.62%	7.18%	-13.81%	-6.67%	-	-
Horiz. %	132.44%	104.89%	104.00%	86.22%	80.44%	93.33%	100.00%	-
P/EPS	10.63	8.46	9.00	7.35	7.01	8.51	9.27	9.54%
YoY %	25.65%	-6.00%	22.45%	4.85%	-17.63%	-8.20%	-	-
Horiz. %	114.67%	91.26%	97.09%	79.29%	75.62%	91.80%	100.00%	-
EY	9.41	11.82	11.11	13.61	14.27	11.76	10.79	-8.71%
YoY %	-20.39%	6.39%	-18.37%	-4.63%	21.34%	8.99%	-	-
Horiz. %	87.21%	109.55%	102.97%	126.14%	132.25%	108.99%	100.00%	-
DY	5.57	4.46	2.35	4.11	9.05	5.11	6.36	-8.45%
YoY %	24.89%	89.79%	-42.82%	-54.59%	77.10%	-19.65%	-	-
Horiz. %	87.58%	70.13%	36.95%	64.62%	142.30%	80.35%	100.00%	-
P/NAPS	1.43	1.19	1.18	1.07	0.99	1.15	1.24	9.96%
YoY %	20.17%	0.85%	10.28%	8.08%	-13.91%	-7.26%	-	-
Horiz. %	115.32%	95.97%	95.16%	86.29%	79.84%	92.74%	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