[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 92.88%

YoY- -1.5%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	772,567	2,458,608	1,659,208	1,116,843	562,587	2,269,943	1,695,197	-40.75%
YoY %	-68.58%	48.18%	48.56%	98.52%	-75.22%	33.90%	-	-
Horiz. %	45.57%	145.03%	97.88%	65.88%	33.19%	133.90%	100.00%	-
PBT	507,316	1,450,838	859,183	604,146	302,824	1,150,204	924,080	-32.92%
YoY %	-65.03%	68.86%	42.21%	99.50%	-73.67%	24.47%	-	-
Horiz. %	54.90%	157.00%	92.98%	65.38%	32.77%	124.47%	100.00%	-
Tax	-94,843	-244,417	-161,434	-131,211	-59,226	-187,877	-227,427	-44.15%
YoY %	61.20%	-51.40%	-23.03%	-121.54%	68.48%	17.39%	-	-
Horiz. %	41.70%	107.47%	70.98%	57.69%	26.04%	82.61%	100.00%	-
NP	412,473	1,206,421	697,749	472,935	243,598	962,327	696,653	-29.46%
YoY %	-65.81%	72.90%	47.54%	94.15%	-74.69%	38.14%	-	-
Horiz. %	59.21%	173.17%	100.16%	67.89%	34.97%	138.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,801	860,847	445,901	303,976	157,595	632,020	440,604	-18.54%
YoY %	-62.39%	93.06%	46.69%	92.88%	-75.06%	43.44%	-	-
Horiz. %	73.49%	195.38%	101.20%	68.99%	35.77%	143.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.70%	16.85%	18.79%	21.72%	19.56%	16.33%	24.61%	-
YoY %	10.98%	-10.32%	-13.49%	11.04%	19.78%	-33.64%	-	-
Horiz. %	75.99%	68.47%	76.35%	88.26%	79.48%	66.36%	100.00%	-
Total Cost	360,094	1,252,187	961,459	643,908	318,989	1,307,616	998,544	-49.30%
YoY %	-71.24%	30.24%	49.32%	101.86%	-75.61%	30.95%	-	-
Horiz. %	36.06%	125.40%	96.29%	64.48%	31.95%	130.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,555,307	5,207,390	4,965,951	4,828,462	4,696,745	4,496,667	4,478,610	15.43%
YoY %	6.68%	4.86%	2.85%	2.80%	4.45%	0.40%	-	-
Horiz. %	124.04%	116.27%	110.88%	107.81%	104.87%	100.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	103,450	238,111	237,951	93,053	93,312	238,302	93,304	7.11%
YoY %	-56.55%	0.07%	155.72%	-0.28%	-60.84%	155.40%	-	-
Horiz. %	110.87%	255.20%	255.03%	99.73%	100.01%	255.40%	100.00%	-
Div Payout %	31.95%	27.66%	53.36%	30.61%	59.21%	37.70%	21.18%	-
YoY %	15.51%	-48.16%	74.32%	-48.30%	57.06%	78.00%	-	-
Horiz. %	150.85%	130.59%	251.94%	144.52%	279.56%	178.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	5,555,307	5,207,390	4,965,951	4,828,462	4,696,745	4,496,667	4,478,610	15.43%
YoY %	6.68%	4.86%	2.85%	2.80%	4.45%	0.40%	-	-
Horiz. %	124.04%	116.27%	110.88%	107.81%	104.87%	100.40%	100.00%	-
NOSH	1,034,508	1,035,266	1,034,573	1,033,931	1,036,809	1,036,098	1,036,715	-0.14%
YoY %	-0.07%	0.07%	0.06%	-0.28%	0.07%	-0.06%	-	-
Horiz. %	99.79%	99.86%	99.79%	99.73%	100.01%	99.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	53.39%	49.07%	42.05%	42.35%	43.30%	42.39%	41.10%	-
YoY %	8.80%	16.69%	-0.71%	-2.19%	2.15%	3.14%	-	-
Horiz. %	129.90%	119.39%	102.31%	103.04%	105.35%	103.14%	100.00%	-
ROE	5.83%	16.53%	8.98%	6.30%	3.36%	14.06%	9.84%	-
YoY %	-64.73%	84.08%	42.54%	87.50%	-76.10%	42.89%	-	-
Horiz. %	59.25%	167.99%	91.26%	64.02%	34.15%	142.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	74.68	237.49	160.38	108.02	54.26	219.09	163.52	-40.66%
YoY %	-68.55%	48.08%	48.47%	99.08%	-75.23%	33.98%	-	-
Horiz. %	45.67%	145.24%	98.08%	66.06%	33.18%	133.98%	100.00%	-
EPS	31.30	83.10	43.10	29.40	15.20	61.00	42.50	-18.43%
YoY %	-62.33%	92.81%	46.60%	93.42%	-75.08%	43.53%	-	-
Horiz. %	73.65%	195.53%	101.41%	69.18%	35.76%	143.53%	100.00%	-
DPS	10.00	23.00	23.00	9.00	9.00	23.00	9.00	7.26%
YoY %	-56.52%	0.00%	155.56%	0.00%	-60.87%	155.56%	-	-
Horiz. %	111.11%	255.56%	255.56%	100.00%	100.00%	255.56%	100.00%	-
NAPS	5.37	5.03	4.80	4.67	4.53	4.34	4.32	15.59%
YoY %	6.76%	4.79%	2.78%	3.09%	4.38%	0.46%	-	-
Horiz. %	124.31%	116.44%	111.11%	108.10%	104.86%	100.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,163
RPS	67.33	214.25	144.59	97.33	49.03	197.81	147.73	-40.74%
YoY %	-68.57%	48.18%	48.56%	98.51%	-75.21%	33.90%	-	-
Horiz. %	45.58%	145.03%	97.87%	65.88%	33.19%	133.90%	100.00%	-
EPS	28.22	75.02	38.86	26.49	13.73	55.08	38.40	-18.54%
YoY %	-62.38%	93.05%	46.70%	92.94%	-75.07%	43.44%	-	-
Horiz. %	73.49%	195.36%	101.20%	68.98%	35.76%	143.44%	100.00%	-
DPS	9.02	20.75	20.74	8.11	8.13	20.77	8.13	7.16%
YoY %	-56.53%	0.05%	155.73%	-0.25%	-60.86%	155.47%	-	-
Horiz. %	110.95%	255.23%	255.10%	99.75%	100.00%	255.47%	100.00%	-
NAPS	4.8412	4.538	4.3276	4.2077	4.093	3.9186	3.9029	15.43%
YoY %	6.68%	4.86%	2.85%	2.80%	4.45%	0.40%	-	-
Horiz. %	124.04%	116.27%	110.88%	107.81%	104.87%	100.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	9.06	8.41	8.45	7.46	5.38	4.94	4.68	-
P/RPS	12.13	3.54	5.27	6.91	9.91	2.25	2.86	161.78%
YoY %	242.66%	-32.83%	-23.73%	-30.27%	340.44%	-21.33%	-	-
Horiz. %	424.13%	123.78%	184.27%	241.61%	346.50%	78.67%	100.00%	-
P/EPS	28.95	10.11	19.61	25.37	35.39	8.10	11.01	90.39%
YoY %	186.35%	-48.44%	-22.70%	-28.31%	336.91%	-26.43%	-	-
Horiz. %	262.94%	91.83%	178.11%	230.43%	321.44%	73.57%	100.00%	-
EY	3.45	9.89	5.10	3.94	2.83	12.35	9.08	-47.50%
YoY %	-65.12%	93.92%	29.44%	39.22%	-77.09%	36.01%	-	-
Horiz. %	38.00%	108.92%	56.17%	43.39%	31.17%	136.01%	100.00%	-
DY	1.10	2.73	2.72	1.21	1.67	4.66	1.92	-30.99%
YoY %	-59.71%	0.37%	124.79%	-27.54%	-64.16%	142.71%	-	-
Horiz. %	57.29%	142.19%	141.67%	63.02%	86.98%	242.71%	100.00%	-
P/NAPS	1.69	1.67	1.76	1.60	1.19	1.14	1.08	34.74%
YoY %	1.20%	-5.11%	10.00%	34.45%	4.39%	5.56%	-	-
Horiz. %	156.48%	154.63%	162.96%	148.15%	110.19%	105.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	19/08/10	24/05/10	24/02/10	11/11/09	18/08/09	06/05/09	-
Price	8.98	8.58	8.00	7.80	6.46	5.16	5.10	-
P/RPS	12.02	3.61	4.99	7.22	11.91	2.36	3.12	145.55%
YoY %	232.96%	-27.66%	-30.89%	-39.38%	404.66%	-24.36%	-	-
Horiz. %	385.26%	115.71%	159.94%	231.41%	381.73%	75.64%	100.00%	-
P/EPS	28.69	10.32	18.56	26.53	42.50	8.46	12.00	78.70%
YoY %	178.00%	-44.40%	-30.04%	-37.58%	402.36%	-29.50%	-	-
Horiz. %	239.08%	86.00%	154.67%	221.08%	354.17%	70.50%	100.00%	-
EY	3.49	9.69	5.39	3.77	2.35	11.82	8.33	-43.97%
YoY %	-63.98%	79.78%	42.97%	60.43%	-80.12%	41.90%	-	-
Horiz. %	41.90%	116.33%	64.71%	45.26%	28.21%	141.90%	100.00%	-
DY	1.11	2.68	2.88	1.15	1.39	4.46	1.76	-26.43%
YoY %	-58.58%	-6.94%	150.43%	-17.27%	-68.83%	153.41%	-	-
Horiz. %	63.07%	152.27%	163.64%	65.34%	78.98%	253.41%	100.00%	-
P/NAPS	1.67	1.71	1.67	1.67	1.43	1.19	1.18	26.02%
YoY %	-2.34%	2.40%	0.00%	16.78%	20.17%	0.85%	-	-
Horiz. %	141.53%	144.92%	141.53%	141.53%	121.19%	100.85%	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