[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 26.14%
YoY- -26.29%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,324,813 2,241,359 1,080,379 4,158,163 3,120,348 1,980,692 895,347 139.60%
PBT 2,064,619 1,446,083 688,713 2,393,748 1,832,706 975,143 490,623 160.42%
Tax -453,586 -313,852 -170,477 -540,310 -412,190 -225,792 -123,361 138.03%
NP 1,611,033 1,132,231 518,236 1,853,438 1,420,516 749,351 367,262 167.72%
-
NP to SH 1,098,129 778,093 347,197 1,233,568 977,963 464,697 221,982 190.04%
-
Tax Rate 21.97% 21.70% 24.75% 22.57% 22.49% 23.15% 25.14% -
Total Cost 1,713,780 1,109,128 562,143 2,304,725 1,699,832 1,231,341 528,085 119.03%
-
Net Worth 9,899,799 9,622,138 9,158,100 8,897,207 7,255,878 7,258,238 7,265,078 22.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 374,362 135,230 135,136 259,848 259,138 103,689 103,786 135.01%
Div Payout % 34.09% 17.38% 38.92% 21.06% 26.50% 22.31% 46.75% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 9,899,799 9,622,138 9,158,100 8,897,207 7,255,878 7,258,238 7,265,078 22.88%
NOSH 1,039,894 1,040,231 1,039,511 1,039,393 1,036,554 1,036,891 1,037,868 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 48.45% 50.52% 47.97% 44.57% 45.52% 37.83% 41.02% -
ROE 11.09% 8.09% 3.79% 13.86% 13.48% 6.40% 3.06% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 319.73 215.47 103.93 400.06 301.03 191.02 86.27 139.29%
EPS 105.60 74.80 33.40 118.60 94.30 44.80 21.40 189.56%
DPS 36.00 13.00 13.00 25.00 25.00 10.00 10.00 134.70%
NAPS 9.52 9.25 8.81 8.56 7.00 7.00 7.00 22.72%
Adjusted Per Share Value based on latest NOSH - 1,040,665
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 289.74 195.32 94.15 362.36 271.92 172.61 78.02 139.61%
EPS 95.70 67.81 30.26 107.50 85.22 40.50 19.34 190.10%
DPS 32.62 11.78 11.78 22.64 22.58 9.04 9.04 135.07%
NAPS 8.6271 8.3852 7.9808 7.7534 6.3231 6.3252 6.3311 22.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 14.94 13.20 11.86 12.24 12.30 11.66 10.90 -
P/RPS 4.67 6.13 11.41 3.06 4.09 6.10 12.64 -48.47%
P/EPS 14.15 17.65 35.51 10.31 13.04 26.02 50.96 -57.40%
EY 7.07 5.67 2.82 9.70 7.67 3.84 1.96 135.01%
DY 2.41 0.98 1.10 2.04 2.03 0.86 0.92 89.91%
P/NAPS 1.57 1.43 1.35 1.43 1.76 1.67 1.56 0.42%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 22/02/13 14/11/12 28/08/12 16/05/12 27/02/12 30/11/11 -
Price 15.96 13.70 12.70 12.18 11.72 11.76 11.40 -
P/RPS 4.99 6.36 12.22 3.04 3.89 6.16 13.21 -47.71%
P/EPS 15.11 18.32 38.02 10.26 12.42 26.24 53.30 -56.81%
EY 6.62 5.46 2.63 9.74 8.05 3.81 1.88 131.27%
DY 2.26 0.95 1.02 2.05 2.13 0.85 0.88 87.42%
P/NAPS 1.68 1.48 1.44 1.42 1.67 1.68 1.63 2.03%

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