[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

11-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -75.06%

YoY- 7.02%

Quarter Report

HLFG - Qtrly Result 30-9-09.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	2,458,608	1,659,208	1,116,843	562,587	2,269,943	1,695,197	1,169,443	64.33%
YoY %	48.18%	48.56%	98.52%	-75.22%	33.90%	44.96%	-	-
Horiz. %	210.24%	141.88%	95.50%	48.11%	194.10%	144.96%	100.00%	-
PBT	1,450,838	859,183	604,146	302,824	1,150,204	924,080	652,267	70.64%
YoY %	68.86%	42.21%	99.50%	-73.67%	24.47%	41.67%	-	-
Horiz. %	222.43%	131.72%	92.62%	46.43%	176.34%	141.67%	100.00%	-
Tax	-244,417	-161,434	-131,211	-59,226	-187,877	-227,427	-162,287	31.48%
YoY %	-51.40%	-23.03%	-121.54%	68.48%	17.39%	-40.14%	-	-
Horiz. %	150.61%	99.47%	80.85%	36.49%	115.77%	140.14%	100.00%	-
NP	1,206,421	697,749	472,935	243,598	962,327	696,653	489,980	82.64%
YoY %	72.90%	47.54%	94.15%	-74.69%	38.14%	42.18%	-	-
Horiz. %	246.22%	142.40%	96.52%	49.72%	196.40%	142.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	860,847	445,901	303,976	157,595	632,020	440,604	308,610	98.53%
YoY %	93.06%	46.69%	92.88%	-75.06%	43.44%	42.77%	-	-
Horiz. %	278.94%	144.49%	98.50%	51.07%	204.80%	142.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	18.79%	21.72%	19.56%	16.33%	24.61%	24.88%	-
YoY %	-10.32%	-13.49%	11.04%	19.78%	-33.64%	-1.09%	-	-
Horiz. %	67.73%	75.52%	87.30%	78.62%	65.64%	98.91%	100.00%	-
Total Cost	1,252,187	961,459	643,908	318,989	1,307,616	998,544	679,463	50.48%
YoY %	30.24%	49.32%	101.86%	-75.61%	30.95%	46.96%	-	-
Horiz. %	184.29%	141.50%	94.77%	46.95%	192.45%	146.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,207,390	4,965,951	4,828,462	4,696,745	4,496,667	4,478,610	4,256,332	14.43%
YoY %	4.86%	2.85%	2.80%	4.45%	0.40%	5.22%	-	-
Horiz. %	122.34%	116.67%	113.44%	110.35%	105.65%	105.22%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	238,111	237,951	93,053	93,312	238,302	93,304	93,204	87.20%
YoY %	0.07%	155.72%	-0.28%	-60.84%	155.40%	0.11%	-	-
Horiz. %	255.47%	255.30%	99.84%	100.12%	255.68%	100.11%	100.00%	-
Div Payout %	27.66%	53.36%	30.61%	59.21%	37.70%	21.18%	30.20%	-
YoY %	-48.16%	74.32%	-48.30%	57.06%	78.00%	-29.87%	-	-
Horiz. %	91.59%	176.69%	101.36%	196.06%	124.83%	70.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	5,207,390	4,965,951	4,828,462	4,696,745	4,496,667	4,478,610	4,256,332	14.43%
YoY %	4.86%	2.85%	2.80%	4.45%	0.40%	5.22%	-	-
Horiz. %	122.34%	116.67%	113.44%	110.35%	105.65%	105.22%	100.00%	-
NOSH	1,035,266	1,034,573	1,033,931	1,036,809	1,036,098	1,036,715	1,035,604	-0.02%
YoY %	0.07%	0.06%	-0.28%	0.07%	-0.06%	0.11%	-	-
Horiz. %	99.97%	99.90%	99.84%	100.12%	100.05%	100.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	49.07%	42.05%	42.35%	43.30%	42.39%	41.10%	41.90%	-
YoY %	16.69%	-0.71%	-2.19%	2.15%	3.14%	-1.91%	-	-
Horiz. %	117.11%	100.36%	101.07%	103.34%	101.17%	98.09%	100.00%	-
ROE	16.53%	8.98%	6.30%	3.36%	14.06%	9.84%	7.25%	-
YoY %	84.08%	42.54%	87.50%	-76.10%	42.89%	35.72%	-	-
Horiz. %	228.00%	123.86%	86.90%	46.34%	193.93%	135.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	237.49	160.38	108.02	54.26	219.09	163.52	112.92	64.37%
YoY %	48.08%	48.47%	99.08%	-75.23%	33.98%	44.81%	-	-
Horiz. %	210.32%	142.03%	95.66%	48.05%	194.02%	144.81%	100.00%	-
EPS	83.10	43.10	29.40	15.20	61.00	42.50	29.80	98.49%
YoY %	92.81%	46.60%	93.42%	-75.08%	43.53%	42.62%	-	-
Horiz. %	278.86%	144.63%	98.66%	51.01%	204.70%	142.62%	100.00%	-
DPS	23.00	23.00	9.00	9.00	23.00	9.00	9.00	87.24%
YoY %	0.00%	155.56%	0.00%	-60.87%	155.56%	0.00%	-	-
Horiz. %	255.56%	255.56%	100.00%	100.00%	255.56%	100.00%	100.00%	-
NAPS	5.03	4.80	4.67	4.53	4.34	4.32	4.11	14.45%
YoY %	4.79%	2.78%	3.09%	4.38%	0.46%	5.11%	-	-
Horiz. %	122.38%	116.79%	113.63%	110.22%	105.60%	105.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,036,809
RPS	216.66	146.22	98.42	49.58	200.04	149.39	103.06	64.32%
YoY %	48.17%	48.57%	98.51%	-75.21%	33.90%	44.95%	-	-
Horiz. %	210.23%	141.88%	95.50%	48.11%	194.10%	144.95%	100.00%	-
EPS	75.86	39.29	26.79	13.89	55.70	38.83	27.20	98.50%
YoY %	93.08%	46.66%	92.87%	-75.06%	43.45%	42.76%	-	-
Horiz. %	278.90%	144.45%	98.49%	51.07%	204.78%	142.76%	100.00%	-
DPS	20.98	20.97	8.20	8.22	21.00	8.22	8.21	87.23%
YoY %	0.05%	155.73%	-0.24%	-60.86%	155.47%	0.12%	-	-
Horiz. %	255.54%	255.42%	99.88%	100.12%	255.79%	100.12%	100.00%	-
NAPS	4.5889	4.3762	4.255	4.1389	3.9626	3.9467	3.7508	14.43%
YoY %	4.86%	2.85%	2.81%	4.45%	0.40%	5.22%	-	-
Horiz. %	122.34%	116.67%	113.44%	110.35%	105.65%	105.22%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	8.41	8.45	7.46	5.38	4.94	4.68	3.98	-
P/RPS	3.54	5.27	6.91	9.91	2.25	2.86	3.52	0.37%
YoY %	-32.83%	-23.73%	-30.27%	340.44%	-21.33%	-18.75%	-	-
Horiz. %	100.57%	149.72%	196.31%	281.53%	63.92%	81.25%	100.00%	-
P/EPS	10.11	19.61	25.37	35.39	8.10	11.01	13.36	-17.00%
YoY %	-48.44%	-22.70%	-28.31%	336.91%	-26.43%	-17.59%	-	-
Horiz. %	75.67%	146.78%	189.90%	264.90%	60.63%	82.41%	100.00%	-
EY	9.89	5.10	3.94	2.83	12.35	9.08	7.49	20.41%
YoY %	93.92%	29.44%	39.22%	-77.09%	36.01%	21.23%	-	-
Horiz. %	132.04%	68.09%	52.60%	37.78%	164.89%	121.23%	100.00%	-
DY	2.73	2.72	1.21	1.67	4.66	1.92	2.26	13.46%
YoY %	0.37%	124.79%	-27.54%	-64.16%	142.71%	-15.04%	-	-
Horiz. %	120.80%	120.35%	53.54%	73.89%	206.19%	84.96%	100.00%	-
P/NAPS	1.67	1.76	1.60	1.19	1.14	1.08	0.97	43.78%
YoY %	-5.11%	10.00%	34.45%	4.39%	5.56%	11.34%	-	-
Horiz. %	172.16%	181.44%	164.95%	122.68%	117.53%	111.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	24/05/10	24/02/10	11/11/09	18/08/09	06/05/09	10/02/09	-
Price	8.58	8.00	7.80	6.46	5.16	5.10	4.38	-
P/RPS	3.61	4.99	7.22	11.91	2.36	3.12	3.88	-4.70%
YoY %	-27.66%	-30.89%	-39.38%	404.66%	-24.36%	-19.59%	-	-
Horiz. %	93.04%	128.61%	186.08%	306.96%	60.82%	80.41%	100.00%	-
P/EPS	10.32	18.56	26.53	42.50	8.46	12.00	14.70	-21.06%
YoY %	-44.40%	-30.04%	-37.58%	402.36%	-29.50%	-18.37%	-	-
Horiz. %	70.20%	126.26%	180.48%	289.12%	57.55%	81.63%	100.00%	-
EY	9.69	5.39	3.77	2.35	11.82	8.33	6.80	26.71%
YoY %	79.78%	42.97%	60.43%	-80.12%	41.90%	22.50%	-	-
Horiz. %	142.50%	79.26%	55.44%	34.56%	173.82%	122.50%	100.00%	-
DY	2.68	2.88	1.15	1.39	4.46	1.76	2.05	19.61%
YoY %	-6.94%	150.43%	-17.27%	-68.83%	153.41%	-14.15%	-	-
Horiz. %	130.73%	140.49%	56.10%	67.80%	217.56%	85.85%	100.00%	-
P/NAPS	1.71	1.67	1.67	1.43	1.19	1.18	1.07	36.80%
YoY %	2.40%	0.00%	16.78%	20.17%	0.85%	10.28%	-	-
Horiz. %	159.81%	156.07%	156.07%	133.64%	111.21%	110.28%	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