[HLFG] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 1.19%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,207,196 6,237,180 6,198,872 6,263,782 6,236,354 5,995,212 5,257,825 11.66%
PBT 4,752,004 4,697,572 3,971,507 4,024,092 3,909,960 3,951,044 3,299,521 27.44%
Tax -1,145,144 -839,284 -595,146 -662,306 -609,938 -531,720 -520,566 68.90%
NP 3,606,860 3,858,288 3,376,361 3,361,785 3,300,022 3,419,324 2,778,955 18.93%
-
NP to SH 2,400,096 2,562,248 2,265,254 2,255,850 2,229,230 2,348,132 1,857,502 18.57%
-
Tax Rate 24.10% 17.87% 14.99% 16.46% 15.60% 13.46% 15.78% -
Total Cost 2,600,336 2,378,892 2,822,511 2,901,997 2,936,332 2,575,888 2,478,870 3.23%
-
Net Worth 23,482,032 23,015,915 22,823,171 22,108,885 21,780,085 21,553,481 20,895,915 8.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 340,155 - 453,515 163,265 244,898 - 430,843 -14.54%
Div Payout % 14.17% - 20.02% 7.24% 10.99% - 23.19% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 23,482,032 23,015,915 22,823,171 22,108,885 21,780,085 21,553,481 20,895,915 8.06%
NOSH 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 58.11% 61.86% 54.47% 53.67% 52.92% 57.03% 52.85% -
ROE 10.22% 11.13% 9.93% 10.20% 10.24% 10.89% 8.89% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 547.44 550.12 546.74 552.46 550.05 528.77 463.74 11.66%
EPS 211.60 226.00 199.80 198.93 196.60 207.20 163.60 18.65%
DPS 30.00 0.00 40.00 14.40 21.60 0.00 38.00 -14.54%
NAPS 20.71 20.30 20.13 19.50 19.21 19.01 18.43 8.06%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 540.92 543.54 540.20 545.86 543.47 522.45 458.19 11.66%
EPS 209.16 223.29 197.40 196.59 194.27 204.63 161.87 18.57%
DPS 29.64 0.00 39.52 14.23 21.34 0.00 37.55 -14.55%
NAPS 20.4633 20.0571 19.8892 19.2667 18.9802 18.7827 18.2097 8.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 17.34 18.30 17.80 17.42 18.06 14.28 13.10 -
P/RPS 3.17 3.33 3.26 3.15 3.28 2.70 2.82 8.08%
P/EPS 8.19 8.10 8.91 8.76 9.19 6.90 8.00 1.57%
EY 12.21 12.35 11.22 11.42 10.89 14.50 12.51 -1.60%
DY 1.73 0.00 2.25 0.83 1.20 0.00 2.90 -29.06%
P/NAPS 0.84 0.90 0.88 0.89 0.94 0.75 0.71 11.82%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 -
Price 19.46 17.20 18.10 17.38 16.96 16.10 12.34 -
P/RPS 3.55 3.13 3.31 3.15 3.08 3.04 2.66 21.15%
P/EPS 9.19 7.61 9.06 8.74 8.63 7.77 7.53 14.16%
EY 10.88 13.14 11.04 11.45 11.59 12.86 13.28 -12.41%
DY 1.54 0.00 2.21 0.83 1.27 0.00 3.08 -36.92%
P/NAPS 0.94 0.85 0.90 0.89 0.88 0.85 0.67 25.24%

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