[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 123.92%

YoY- 33.33%

Quarter Report

HLFG Quarterly Result 31.12.2006.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	515,140	1,988,153	1,435,103	939,619	453,202	1,829,122	1,288,321	-45.69%
YoY %	-74.09%	38.54%	52.73%	107.33%	-75.22%	41.98%	-	-
Horiz. %	39.99%	154.32%	111.39%	72.93%	35.18%	141.98%	100.00%	-
PBT	271,364	985,702	662,724	443,910	207,889	859,312	594,980	-40.72%
YoY %	-72.47%	48.73%	49.29%	113.53%	-75.81%	44.43%	-	-
Horiz. %	45.61%	165.67%	111.39%	74.61%	34.94%	144.43%	100.00%	-
Tax	-73,538	-264,097	-182,134	-122,141	-58,651	-243,247	-175,174	-43.90%
YoY %	72.15%	-45.00%	-49.12%	-108.25%	75.89%	-38.86%	-	-
Horiz. %	41.98%	150.76%	103.97%	69.73%	33.48%	138.86%	100.00%	-
NP	197,826	721,605	480,590	321,769	149,238	616,065	419,806	-39.41%
YoY %	-72.59%	50.15%	49.36%	115.61%	-75.78%	46.75%	-	-
Horiz. %	47.12%	171.89%	114.48%	76.65%	35.55%	146.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,598	487,969	311,465	209,271	93,460	405,430	265,560	-38.94%
YoY %	-74.06%	56.67%	48.83%	123.92%	-76.95%	52.67%	-	-
Horiz. %	47.67%	183.75%	117.29%	78.80%	35.19%	152.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.10%	26.79%	27.48%	27.51%	28.21%	28.31%	29.44%	-
YoY %	1.16%	-2.51%	-0.11%	-2.48%	-0.35%	-3.84%	-	-
Horiz. %	92.05%	91.00%	93.34%	93.44%	95.82%	96.16%	100.00%	-
Total Cost	317,314	1,266,548	954,513	617,850	303,964	1,213,057	868,515	-48.86%
YoY %	-74.95%	32.69%	54.49%	103.26%	-74.94%	39.67%	-	-
Horiz. %	36.54%	145.83%	109.90%	71.14%	35.00%	139.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,839,447	3,716,870	3,575,700	3,477,591	3,430,289	3,391,547	3,122,308	14.76%
YoY %	3.30%	3.95%	2.82%	1.38%	1.14%	8.62%	-	-
Horiz. %	122.97%	119.04%	114.52%	111.38%	109.86%	108.62%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	93,391	238,793	235,647	92,325	92,432	186,690	187,338	-37.10%
YoY %	-60.89%	1.34%	155.24%	-0.12%	-50.49%	-0.35%	-	-
Horiz. %	49.85%	127.47%	125.79%	49.28%	49.34%	99.65%	100.00%	-
Div Payout %	73.77%	48.94%	75.66%	44.12%	98.90%	46.05%	70.54%	-
YoY %	50.74%	-35.32%	71.49%	-55.39%	114.77%	-34.72%	-	-
Horiz. %	104.58%	69.38%	107.26%	62.55%	140.20%	65.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	3,839,447	3,716,870	3,575,700	3,477,591	3,430,289	3,391,547	3,122,308	14.76%
YoY %	3.30%	3.95%	2.82%	1.38%	1.14%	8.62%	-	-
Horiz. %	122.97%	119.04%	114.52%	111.38%	109.86%	108.62%	100.00%	-
NOSH	1,037,688	1,038,231	1,024,555	1,025,838	1,027,032	1,037,170	1,040,769	-0.19%
YoY %	-0.05%	1.33%	-0.13%	-0.12%	-0.98%	-0.35%	-	-
Horiz. %	99.70%	99.76%	98.44%	98.57%	98.68%	99.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	38.40%	36.30%	33.49%	34.24%	32.93%	33.68%	32.59%	-
YoY %	5.79%	8.39%	-2.19%	3.98%	-2.23%	3.34%	-	-
Horiz. %	117.83%	111.38%	102.76%	105.06%	101.04%	103.34%	100.00%	-
ROE	3.30%	13.13%	8.71%	6.02%	2.72%	11.95%	8.51%	-
YoY %	-74.87%	50.75%	44.68%	121.32%	-77.24%	40.42%	-	-
Horiz. %	38.78%	154.29%	102.35%	70.74%	31.96%	140.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	49.64	191.49	140.07	91.60	44.13	176.36	123.79	-45.59%
YoY %	-74.08%	36.71%	52.91%	107.57%	-74.98%	42.47%	-	-
Horiz. %	40.10%	154.69%	113.15%	74.00%	35.65%	142.47%	100.00%	-
EPS	12.20	47.00	30.40	20.40	9.10	39.09	25.50	-38.80%
YoY %	-74.04%	54.61%	49.02%	124.18%	-76.72%	53.29%	-	-
Horiz. %	47.84%	184.31%	119.22%	80.00%	35.69%	153.29%	100.00%	-
DPS	9.00	23.00	23.00	9.00	9.00	18.00	18.00	-36.97%
YoY %	-60.87%	0.00%	155.56%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	127.78%	127.78%	50.00%	50.00%	100.00%	100.00%	-
NAPS	3.70	3.58	3.49	3.39	3.34	3.27	3.00	14.99%
YoY %	3.35%	2.58%	2.95%	1.50%	2.14%	9.00%	-	-
Horiz. %	123.33%	119.33%	116.33%	113.00%	111.33%	109.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,024,876
RPS	45.40	175.20	126.47	82.80	39.94	161.19	113.53	-45.69%
YoY %	-74.09%	38.53%	52.74%	107.31%	-75.22%	41.98%	-	-
Horiz. %	39.99%	154.32%	111.40%	72.93%	35.18%	141.98%	100.00%	-
EPS	11.16	43.00	27.45	18.44	8.24	35.73	23.40	-38.93%
YoY %	-74.05%	56.65%	48.86%	123.79%	-76.94%	52.69%	-	-
Horiz. %	47.69%	183.76%	117.31%	78.80%	35.21%	152.69%	100.00%	-
DPS	8.23	21.04	20.77	8.14	8.15	16.45	16.51	-37.10%
YoY %	-60.88%	1.30%	155.16%	-0.12%	-50.46%	-0.36%	-	-
Horiz. %	49.85%	127.44%	125.80%	49.30%	49.36%	99.64%	100.00%	-
NAPS	3.3835	3.2754	3.151	3.0646	3.0229	2.9888	2.7515	14.76%
YoY %	3.30%	3.95%	2.82%	1.38%	1.14%	8.62%	-	-
Horiz. %	122.97%	119.04%	114.52%	111.38%	109.86%	108.62%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	5.80	6.45	5.75	4.96	4.66	4.64	4.32	-
P/RPS	11.68	3.37	4.11	5.42	10.56	2.63	3.49	123.57%
YoY %	246.59%	-18.00%	-24.17%	-48.67%	301.52%	-24.64%	-	-
Horiz. %	334.67%	96.56%	117.77%	155.30%	302.58%	75.36%	100.00%	-
P/EPS	47.54	13.72	18.91	24.31	51.21	11.87	16.93	98.91%
YoY %	246.50%	-27.45%	-22.21%	-52.53%	331.42%	-29.89%	-	-
Horiz. %	280.80%	81.04%	111.70%	143.59%	302.48%	70.11%	100.00%	-
EY	2.10	7.29	5.29	4.11	1.95	8.42	5.91	-49.80%
YoY %	-71.19%	37.81%	28.71%	110.77%	-76.84%	42.47%	-	-
Horiz. %	35.53%	123.35%	89.51%	69.54%	32.99%	142.47%	100.00%	-
DY	1.55	3.57	4.00	1.81	1.93	3.88	4.17	-48.27%
YoY %	-56.58%	-10.75%	120.99%	-6.22%	-50.26%	-6.95%	-	-
Horiz. %	37.17%	85.61%	95.92%	43.41%	46.28%	93.05%	100.00%	-
P/NAPS	1.57	1.80	1.65	1.46	1.40	1.42	1.44	5.92%
YoY %	-12.78%	9.09%	13.01%	4.29%	-1.41%	-1.39%	-	-
Horiz. %	109.03%	125.00%	114.58%	101.39%	97.22%	98.61%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	06/11/07	27/08/07	10/05/07	26/02/07	09/11/06	28/08/06	10/05/06	-
Price	5.75	5.45	6.00	6.55	4.70	4.56	4.76	-
P/RPS	11.58	2.85	4.28	7.15	10.65	2.59	3.85	108.22%
YoY %	306.32%	-33.41%	-40.14%	-32.86%	311.20%	-32.73%	-	-
Horiz. %	300.78%	74.03%	111.17%	185.71%	276.62%	67.27%	100.00%	-
P/EPS	47.13	11.60	19.74	32.11	51.65	11.67	18.66	85.35%
YoY %	306.29%	-41.24%	-38.52%	-37.83%	342.59%	-37.46%	-	-
Horiz. %	252.57%	62.17%	105.79%	172.08%	276.80%	62.54%	100.00%	-
EY	2.12	8.62	5.07	3.11	1.94	8.57	5.36	-46.08%
YoY %	-75.41%	70.02%	63.02%	60.31%	-77.36%	59.89%	-	-
Horiz. %	39.55%	160.82%	94.59%	58.02%	36.19%	159.89%	100.00%	-
DY	1.57	4.22	3.83	1.37	1.91	3.95	3.78	-44.30%
YoY %	-62.80%	10.18%	179.56%	-28.27%	-51.65%	4.50%	-	-
Horiz. %	41.53%	111.64%	101.32%	36.24%	50.53%	104.50%	100.00%	-
P/NAPS	1.55	1.52	1.72	1.93	1.41	1.39	1.59	-1.68%
YoY %	1.97%	-11.63%	-10.88%	36.88%	1.44%	-12.58%	-	-
Horiz. %	97.48%	95.60%	108.18%	121.38%	88.68%	87.42%	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