[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 33.89%
YoY- 21.95%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 4,606,152 3,103,598 1,559,295 6,198,872 4,697,837 3,118,177 1,498,803 111.52%
PBT 3,505,755 2,376,002 1,174,393 3,971,507 3,018,069 1,954,980 987,761 132.85%
Tax -830,557 -572,572 -209,821 -595,146 -496,730 -304,969 -132,930 239.61%
NP 2,675,198 1,803,430 964,572 3,376,361 2,521,339 1,650,011 854,831 114.10%
-
NP to SH 1,777,526 1,200,048 640,562 2,265,254 1,691,888 1,114,615 587,033 109.44%
-
Tax Rate 23.69% 24.10% 17.87% 14.99% 16.46% 15.60% 13.46% -
Total Cost 1,930,954 1,300,168 594,723 2,822,511 2,176,498 1,468,166 643,972 108.07%
-
Net Worth 23,801,505 23,482,032 23,015,915 22,823,171 22,108,885 21,780,085 21,553,481 6.84%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 170,091 170,077 - 453,515 122,449 122,449 - -
Div Payout % 9.57% 14.17% - 20.02% 7.24% 10.99% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 23,801,505 23,482,032 23,015,915 22,823,171 22,108,885 21,780,085 21,553,481 6.84%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 58.08% 58.11% 61.86% 54.47% 53.67% 52.92% 57.03% -
ROE 7.47% 5.11% 2.78% 9.93% 7.65% 5.12% 2.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 406.21 273.72 137.53 546.74 414.35 275.02 132.19 111.51%
EPS 156.80 105.80 56.50 199.80 149.20 98.30 51.80 109.39%
DPS 15.00 15.00 0.00 40.00 10.80 10.80 0.00 -
NAPS 20.99 20.71 20.30 20.13 19.50 19.21 19.01 6.83%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 405.91 273.50 137.41 546.27 413.99 274.79 132.08 111.52%
EPS 156.64 105.75 56.45 199.62 149.10 98.22 51.73 109.44%
DPS 14.99 14.99 0.00 39.97 10.79 10.79 0.00 -
NAPS 20.9748 20.6932 20.2825 20.1126 19.4832 19.1934 18.9937 6.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 19.60 17.34 18.30 17.80 17.42 18.06 14.28 -
P/RPS 4.83 6.33 13.31 3.26 4.20 6.57 10.80 -41.54%
P/EPS 12.50 16.38 32.39 8.91 11.67 18.37 27.58 -41.02%
EY 8.00 6.10 3.09 11.22 8.57 5.44 3.63 69.43%
DY 0.77 0.87 0.00 2.25 0.62 0.60 0.00 -
P/NAPS 0.93 0.84 0.90 0.88 0.89 0.94 0.75 15.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 27/11/20 -
Price 19.46 19.46 17.20 18.10 17.38 16.96 16.10 -
P/RPS 4.79 7.11 12.51 3.31 4.19 6.17 12.18 -46.35%
P/EPS 12.41 18.39 30.44 9.06 11.65 17.25 31.10 -45.82%
EY 8.06 5.44 3.28 11.04 8.59 5.80 3.22 84.45%
DY 0.77 0.77 0.00 2.21 0.62 0.64 0.00 -
P/NAPS 0.93 0.94 0.85 0.90 0.89 0.88 0.85 6.18%

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