[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 113.98%

YoY- 29.44%

Quarter Report

2nd Quarter Ended 31.12.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	570,692	2,225,482	1,664,555	1,089,159	515,140	1,988,153	1,435,103	-45.83%
YoY %	-74.36%	33.70%	52.83%	111.43%	-74.09%	38.54%	-	-
Horiz. %	39.77%	155.07%	115.99%	75.89%	35.90%	138.54%	100.00%	-
PBT	310,079	1,120,165	863,963	580,081	271,364	985,702	662,724	-39.64%
YoY %	-72.32%	29.65%	48.94%	113.76%	-72.47%	48.73%	-	-
Horiz. %	46.79%	169.02%	130.37%	87.53%	40.95%	148.73%	100.00%	-
Tax	-74,426	-293,833	-233,306	-158,023	-73,538	-264,097	-182,134	-44.84%
YoY %	74.67%	-25.94%	-47.64%	-114.89%	72.15%	-45.00%	-	-
Horiz. %	40.86%	161.33%	128.10%	86.76%	40.38%	145.00%	100.00%	-
NP	235,653	826,332	630,657	422,058	197,826	721,605	480,590	-37.73%
YoY %	-71.48%	31.03%	49.42%	113.35%	-72.59%	50.15%	-	-
Horiz. %	49.03%	171.94%	131.23%	87.82%	41.16%	150.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,253	548,682	404,233	270,889	126,598	487,969	311,465	-39.22%
YoY %	-73.16%	35.73%	49.22%	113.98%	-74.06%	56.67%	-	-
Horiz. %	47.28%	176.16%	129.78%	86.97%	40.65%	156.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	26.23%	27.00%	27.24%	27.10%	26.79%	27.48%	-
YoY %	-8.50%	-2.85%	-0.88%	0.52%	1.16%	-2.51%	-	-
Horiz. %	87.34%	95.45%	98.25%	99.13%	98.62%	97.49%	100.00%	-
Total Cost	335,039	1,399,150	1,033,898	667,101	317,314	1,266,548	954,513	-50.14%
YoY %	-76.05%	35.33%	54.98%	110.23%	-74.95%	32.69%	-	-
Horiz. %	35.10%	146.58%	108.32%	69.89%	33.24%	132.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	3,575,700	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.87%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	93,329	238,557	238,393	93,409	93,391	238,793	235,647	-45.97%
YoY %	-60.88%	0.07%	155.21%	0.02%	-60.89%	1.34%	-	-
Horiz. %	39.61%	101.23%	101.17%	39.64%	39.63%	101.34%	100.00%	-
Div Payout %	63.38%	43.48%	58.97%	34.48%	73.77%	48.94%	75.66%	-
YoY %	45.77%	-26.27%	71.03%	-53.26%	50.74%	-35.32%	-	-
Horiz. %	83.77%	57.47%	77.94%	45.57%	97.50%	64.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	3,575,700	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.87%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-
NOSH	1,036,992	1,037,206	1,036,494	1,037,888	1,037,688	1,038,231	1,024,555	0.80%
YoY %	-0.02%	0.07%	-0.13%	0.02%	-0.05%	1.33%	-	-
Horiz. %	101.21%	101.23%	101.17%	101.30%	101.28%	101.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	41.29%	37.13%	37.89%	38.75%	38.40%	36.30%	33.49%	-
YoY %	11.20%	-2.01%	-2.22%	0.91%	5.79%	8.39%	-	-
Horiz. %	123.29%	110.87%	113.14%	115.71%	114.66%	108.39%	100.00%	-
ROE	3.52%	13.56%	10.05%	6.94%	3.30%	13.13%	8.71%	-
YoY %	-74.04%	34.93%	44.81%	110.30%	-74.87%	50.75%	-	-
Horiz. %	40.41%	155.68%	115.38%	79.68%	37.89%	150.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	55.03	214.57	160.59	104.94	49.64	191.49	140.07	-46.26%
YoY %	-74.35%	33.61%	53.03%	111.40%	-74.08%	36.71%	-	-
Horiz. %	39.29%	153.19%	114.65%	74.92%	35.44%	136.71%	100.00%	-
EPS	14.20	52.90	39.00	26.10	12.20	47.00	30.40	-39.71%
YoY %	-73.16%	35.64%	49.43%	113.93%	-74.04%	54.61%	-	-
Horiz. %	46.71%	174.01%	128.29%	85.86%	40.13%	154.61%	100.00%	-
DPS	9.00	23.00	23.00	9.00	9.00	23.00	23.00	-46.40%
YoY %	-60.87%	0.00%	155.56%	0.00%	-60.87%	0.00%	-	-
Horiz. %	39.13%	100.00%	100.00%	39.13%	39.13%	100.00%	100.00%	-
NAPS	4.03	3.90	3.88	3.76	3.70	3.58	3.49	10.03%
YoY %	3.33%	0.52%	3.19%	1.62%	3.35%	2.58%	-	-
Horiz. %	115.47%	111.75%	111.17%	107.74%	106.02%	102.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,064
RPS	50.29	196.12	146.69	95.98	45.40	175.20	126.47	-45.83%
YoY %	-74.36%	33.70%	52.83%	111.41%	-74.09%	38.53%	-	-
Horiz. %	39.76%	155.07%	115.99%	75.89%	35.90%	138.53%	100.00%	-
EPS	12.98	48.35	35.62	23.87	11.16	43.00	27.45	-39.22%
YoY %	-73.15%	35.74%	49.22%	113.89%	-74.05%	56.65%	-	-
Horiz. %	47.29%	176.14%	129.76%	86.96%	40.66%	156.65%	100.00%	-
DPS	8.22	21.02	21.01	8.23	8.23	21.04	20.77	-46.00%
YoY %	-60.89%	0.05%	155.29%	0.00%	-60.88%	1.30%	-	-
Horiz. %	39.58%	101.20%	101.16%	39.62%	39.62%	101.30%	100.00%	-
NAPS	3.6828	3.5647	3.544	3.439	3.3835	3.2754	3.151	10.92%
YoY %	3.31%	0.58%	3.05%	1.64%	3.30%	3.95%	-	-
Horiz. %	116.88%	113.13%	112.47%	109.14%	107.38%	103.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.40	4.68	4.44	6.00	5.80	6.45	5.75	-
P/RPS	8.00	2.18	2.76	5.72	11.68	3.37	4.11	55.70%
YoY %	266.97%	-21.01%	-51.75%	-51.03%	246.59%	-18.00%	-	-
Horiz. %	194.65%	53.04%	67.15%	139.17%	284.18%	82.00%	100.00%	-
P/EPS	30.99	8.85	11.38	22.99	47.54	13.72	18.91	38.87%
YoY %	250.17%	-22.23%	-50.50%	-51.64%	246.50%	-27.45%	-	-
Horiz. %	163.88%	46.80%	60.18%	121.58%	251.40%	72.55%	100.00%	-
EY	3.23	11.30	8.78	4.35	2.10	7.29	5.29	-27.96%
YoY %	-71.42%	28.70%	101.84%	107.14%	-71.19%	37.81%	-	-
Horiz. %	61.06%	213.61%	165.97%	82.23%	39.70%	137.81%	100.00%	-
DY	2.05	4.91	5.18	1.50	1.55	3.57	4.00	-35.88%
YoY %	-58.25%	-5.21%	245.33%	-3.23%	-56.58%	-10.75%	-	-
Horiz. %	51.25%	122.75%	129.50%	37.50%	38.75%	89.25%	100.00%	-
P/NAPS	1.09	1.20	1.14	1.60	1.57	1.80	1.65	-24.09%
YoY %	-9.17%	5.26%	-28.75%	1.91%	-12.78%	9.09%	-	-
Horiz. %	66.06%	72.73%	69.09%	96.97%	95.15%	109.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	25/08/08	29/04/08	14/02/08	06/11/07	27/08/07	10/05/07	-
Price	3.98	4.50	4.82	5.00	5.75	5.45	6.00	-
P/RPS	7.23	2.10	3.00	4.76	11.58	2.85	4.28	41.70%
YoY %	244.29%	-30.00%	-36.97%	-58.89%	306.32%	-33.41%	-	-
Horiz. %	168.93%	49.07%	70.09%	111.21%	270.56%	66.59%	100.00%	-
P/EPS	28.03	8.51	12.36	19.16	47.13	11.60	19.74	26.25%
YoY %	229.38%	-31.15%	-35.49%	-59.35%	306.29%	-41.24%	-	-
Horiz. %	142.00%	43.11%	62.61%	97.06%	238.75%	58.76%	100.00%	-
EY	3.57	11.76	8.09	5.22	2.12	8.62	5.07	-20.80%
YoY %	-69.64%	45.36%	54.98%	146.23%	-75.41%	70.02%	-	-
Horiz. %	70.41%	231.95%	159.57%	102.96%	41.81%	170.02%	100.00%	-
DY	2.26	5.11	4.77	1.80	1.57	4.22	3.83	-29.58%
YoY %	-55.77%	7.13%	165.00%	14.65%	-62.80%	10.18%	-	-
Horiz. %	59.01%	133.42%	124.54%	47.00%	40.99%	110.18%	100.00%	-
P/NAPS	0.99	1.15	1.24	1.33	1.55	1.52	1.72	-30.73%
YoY %	-13.91%	-7.26%	-6.77%	-14.19%	1.97%	-11.63%	-	-
Horiz. %	57.56%	66.86%	72.09%	77.33%	90.12%	88.37%	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