[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

11-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -73.16%

YoY- 16.32%

Quarter Report

Bursa annoucement final (2).tif

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	2,269,943	1,695,197	1,169,443	570,692	2,225,482	1,664,555	1,089,159	63.23%
YoY %	33.90%	44.96%	104.92%	-74.36%	33.70%	52.83%	-	-
Horiz. %	208.41%	155.64%	107.37%	52.40%	204.33%	152.83%	100.00%	-
PBT	1,150,204	924,080	652,267	310,079	1,120,165	863,963	580,081	57.89%
YoY %	24.47%	41.67%	110.36%	-72.32%	29.65%	48.94%	-	-
Horiz. %	198.28%	159.30%	112.44%	53.45%	193.10%	148.94%	100.00%	-
Tax	-187,877	-227,427	-162,287	-74,426	-293,833	-233,306	-158,023	12.24%
YoY %	17.39%	-40.14%	-118.05%	74.67%	-25.94%	-47.64%	-	-
Horiz. %	118.89%	143.92%	102.70%	47.10%	185.94%	147.64%	100.00%	-
NP	962,327	696,653	489,980	235,653	826,332	630,657	422,058	73.32%
YoY %	38.14%	42.18%	107.92%	-71.48%	31.03%	49.42%	-	-
Horiz. %	228.01%	165.06%	116.09%	55.83%	195.79%	149.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	632,020	440,604	308,610	147,253	548,682	404,233	270,889	76.00%
YoY %	43.44%	42.77%	109.58%	-73.16%	35.73%	49.22%	-	-
Horiz. %	233.31%	162.65%	113.92%	54.36%	202.55%	149.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.33%	24.61%	24.88%	24.00%	26.23%	27.00%	27.24%	-
YoY %	-33.64%	-1.09%	3.67%	-8.50%	-2.85%	-0.88%	-	-
Horiz. %	59.95%	90.35%	91.34%	88.11%	96.29%	99.12%	100.00%	-
Total Cost	1,307,616	998,544	679,463	335,039	1,399,150	1,033,898	667,101	56.68%
YoY %	30.95%	46.96%	102.80%	-76.05%	35.33%	54.98%	-	-
Horiz. %	196.01%	149.68%	101.85%	50.22%	209.74%	154.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,496,667	4,478,610	4,256,332	4,179,081	4,045,103	4,021,600	3,902,462	9.91%
YoY %	0.40%	5.22%	1.85%	3.31%	0.58%	3.05%	-	-
Horiz. %	115.23%	114.76%	109.07%	107.09%	103.66%	103.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	238,302	93,304	93,204	93,329	238,557	238,393	93,409	86.81%
YoY %	155.40%	0.11%	-0.13%	-60.88%	0.07%	155.21%	-	-
Horiz. %	255.12%	99.89%	99.78%	99.91%	255.39%	255.21%	100.00%	-
Div Payout %	37.70%	21.18%	30.20%	63.38%	43.48%	58.97%	34.48%	-
YoY %	78.00%	-29.87%	-52.35%	45.77%	-26.27%	71.03%	-	-
Horiz. %	109.34%	61.43%	87.59%	183.82%	126.10%	171.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	4,496,667	4,478,610	4,256,332	4,179,081	4,045,103	4,021,600	3,902,462	9.91%
YoY %	0.40%	5.22%	1.85%	3.31%	0.58%	3.05%	-	-
Horiz. %	115.23%	114.76%	109.07%	107.09%	103.66%	103.05%	100.00%	-
NOSH	1,036,098	1,036,715	1,035,604	1,036,992	1,037,206	1,036,494	1,037,888	-0.11%
YoY %	-0.06%	0.11%	-0.13%	-0.02%	0.07%	-0.13%	-	-
Horiz. %	99.83%	99.89%	99.78%	99.91%	99.93%	99.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	42.39%	41.10%	41.90%	41.29%	37.13%	37.89%	38.75%	-
YoY %	3.14%	-1.91%	1.48%	11.20%	-2.01%	-2.22%	-	-
Horiz. %	109.39%	106.06%	108.13%	106.55%	95.82%	97.78%	100.00%	-
ROE	14.06%	9.84%	7.25%	3.52%	13.56%	10.05%	6.94%	-
YoY %	42.89%	35.72%	105.97%	-74.04%	34.93%	44.81%	-	-
Horiz. %	202.59%	141.79%	104.47%	50.72%	195.39%	144.81%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	219.09	163.52	112.92	55.03	214.57	160.59	104.94	63.42%
YoY %	33.98%	44.81%	105.20%	-74.35%	33.61%	53.03%	-	-
Horiz. %	208.78%	155.82%	107.60%	52.44%	204.47%	153.03%	100.00%	-
EPS	61.00	42.50	29.80	14.20	52.90	39.00	26.10	76.20%
YoY %	43.53%	42.62%	109.86%	-73.16%	35.64%	49.43%	-	-
Horiz. %	233.72%	162.84%	114.18%	54.41%	202.68%	149.43%	100.00%	-
DPS	23.00	9.00	9.00	9.00	23.00	23.00	9.00	87.02%
YoY %	155.56%	0.00%	0.00%	-60.87%	0.00%	155.56%	-	-
Horiz. %	255.56%	100.00%	100.00%	100.00%	255.56%	255.56%	100.00%	-
NAPS	4.34	4.32	4.11	4.03	3.90	3.88	3.76	10.04%
YoY %	0.46%	5.11%	1.99%	3.33%	0.52%	3.19%	-	-
Horiz. %	115.43%	114.89%	109.31%	107.18%	103.72%	103.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,036,992
RPS	200.04	149.39	103.06	50.29	196.12	146.69	95.98	63.23%
YoY %	33.90%	44.95%	104.93%	-74.36%	33.70%	52.83%	-	-
Horiz. %	208.42%	155.65%	107.38%	52.40%	204.33%	152.83%	100.00%	-
EPS	55.70	38.83	27.20	12.98	48.35	35.62	23.87	76.01%
YoY %	43.45%	42.76%	109.55%	-73.15%	35.74%	49.22%	-	-
Horiz. %	233.35%	162.67%	113.95%	54.38%	202.56%	149.22%	100.00%	-
DPS	21.00	8.22	8.21	8.22	21.02	21.01	8.23	86.83%
YoY %	155.47%	0.12%	-0.12%	-60.89%	0.05%	155.29%	-	-
Horiz. %	255.16%	99.88%	99.76%	99.88%	255.41%	255.29%	100.00%	-
NAPS	3.9626	3.9467	3.7508	3.6828	3.5647	3.544	3.439	9.91%
YoY %	0.40%	5.22%	1.85%	3.31%	0.58%	3.05%	-	-
Horiz. %	115.23%	114.76%	109.07%	107.09%	103.66%	103.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	4.94	4.68	3.98	4.40	4.68	4.44	6.00	-
P/RPS	2.25	2.86	3.52	8.00	2.18	2.76	5.72	-46.34%
YoY %	-21.33%	-18.75%	-56.00%	266.97%	-21.01%	-51.75%	-	-
Horiz. %	39.34%	50.00%	61.54%	139.86%	38.11%	48.25%	100.00%	-
P/EPS	8.10	11.01	13.36	30.99	8.85	11.38	22.99	-50.14%
YoY %	-26.43%	-17.59%	-56.89%	250.17%	-22.23%	-50.50%	-	-
Horiz. %	35.23%	47.89%	58.11%	134.80%	38.49%	49.50%	100.00%	-
EY	12.35	9.08	7.49	3.23	11.30	8.78	4.35	100.62%
YoY %	36.01%	21.23%	131.89%	-71.42%	28.70%	101.84%	-	-
Horiz. %	283.91%	208.74%	172.18%	74.25%	259.77%	201.84%	100.00%	-
DY	4.66	1.92	2.26	2.05	4.91	5.18	1.50	113.05%
YoY %	142.71%	-15.04%	10.24%	-58.25%	-5.21%	245.33%	-	-
Horiz. %	310.67%	128.00%	150.67%	136.67%	327.33%	345.33%	100.00%	-
P/NAPS	1.14	1.08	0.97	1.09	1.20	1.14	1.60	-20.24%
YoY %	5.56%	11.34%	-11.01%	-9.17%	5.26%	-28.75%	-	-
Horiz. %	71.25%	67.50%	60.62%	68.12%	75.00%	71.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	06/05/09	10/02/09	11/11/08	25/08/08	29/04/08	14/02/08	-
Price	5.16	5.10	4.38	3.98	4.50	4.82	5.00	-
P/RPS	2.36	3.12	3.88	7.23	2.10	3.00	4.76	-37.38%
YoY %	-24.36%	-19.59%	-46.33%	244.29%	-30.00%	-36.97%	-	-
Horiz. %	49.58%	65.55%	81.51%	151.89%	44.12%	63.03%	100.00%	-
P/EPS	8.46	12.00	14.70	28.03	8.51	12.36	19.16	-42.04%
YoY %	-29.50%	-18.37%	-47.56%	229.38%	-31.15%	-35.49%	-	-
Horiz. %	44.15%	62.63%	76.72%	146.29%	44.42%	64.51%	100.00%	-
EY	11.82	8.33	6.80	3.57	11.76	8.09	5.22	72.52%
YoY %	41.90%	22.50%	90.48%	-69.64%	45.36%	54.98%	-	-
Horiz. %	226.44%	159.58%	130.27%	68.39%	225.29%	154.98%	100.00%	-
DY	4.46	1.76	2.05	2.26	5.11	4.77	1.80	83.20%
YoY %	153.41%	-14.15%	-9.29%	-55.77%	7.13%	165.00%	-	-
Horiz. %	247.78%	97.78%	113.89%	125.56%	283.89%	265.00%	100.00%	-
P/NAPS	1.19	1.18	1.07	0.99	1.15	1.24	1.33	-7.15%
YoY %	0.85%	10.28%	8.08%	-13.91%	-7.26%	-6.77%	-	-
Horiz. %	89.47%	88.72%	80.45%	74.44%	86.47%	93.23%	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