[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 243.5%

YoY- 265.9%

Quarter Report

HLFG - Quarterly Results 31.12.2010.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	895,347	3,665,505	2,712,315	2,073,359	772,567	2,458,608	1,659,208	-33.69%
YoY %	-75.57%	35.14%	30.82%	168.37%	-68.58%	48.18%	-	-
Horiz. %	53.96%	220.92%	163.47%	124.96%	46.56%	148.18%	100.00%	-
PBT	490,623	2,422,684	1,906,560	1,517,673	507,316	1,450,838	859,183	-31.14%
YoY %	-79.75%	27.07%	25.62%	199.16%	-65.03%	68.86%	-	-
Horiz. %	57.10%	281.98%	221.90%	176.64%	59.05%	168.86%	100.00%	-
Tax	-123,361	-350,817	-240,992	-208,598	-94,843	-244,417	-161,434	-16.40%
YoY %	64.84%	-45.57%	-15.53%	-119.94%	61.20%	-51.40%	-	-
Horiz. %	76.42%	217.31%	149.28%	129.22%	58.75%	151.40%	100.00%	-
NP	367,262	2,071,867	1,665,568	1,309,075	412,473	1,206,421	697,749	-34.78%
YoY %	-82.27%	24.39%	27.23%	217.37%	-65.81%	72.90%	-	-
Horiz. %	52.64%	296.94%	238.71%	187.61%	59.11%	172.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,982	1,673,579	1,376,850	1,112,261	323,801	860,847	445,901	-37.15%
YoY %	-86.74%	21.55%	23.79%	243.50%	-62.39%	93.06%	-	-
Horiz. %	49.78%	375.33%	308.78%	249.44%	72.62%	193.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.14%	14.48%	12.64%	13.74%	18.70%	16.85%	18.79%	-
YoY %	73.62%	14.56%	-8.01%	-26.52%	10.98%	-10.32%	-	-
Horiz. %	133.79%	77.06%	67.27%	73.12%	99.52%	89.68%	100.00%	-
Total Cost	528,085	1,593,638	1,046,747	764,284	360,094	1,252,187	961,459	-32.90%
YoY %	-66.86%	52.25%	36.96%	112.25%	-71.24%	30.24%	-	-
Horiz. %	54.93%	165.75%	108.87%	79.49%	37.45%	130.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,265,078	7,467,605	7,298,340	7,052,604	5,555,307	5,207,390	4,965,951	28.84%
YoY %	-2.71%	2.32%	3.48%	26.95%	6.68%	4.86%	-	-
Horiz. %	146.30%	150.38%	146.97%	142.02%	111.87%	104.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	103,786	290,406	289,863	103,562	103,450	238,111	237,951	-42.45%
YoY %	-64.26%	0.19%	179.89%	0.11%	-56.55%	0.07%	-	-
Horiz. %	43.62%	122.04%	121.82%	43.52%	43.48%	100.07%	100.00%	-
Div Payout %	46.75%	17.35%	21.05%	9.31%	31.95%	27.66%	53.36%	-
YoY %	169.45%	-17.58%	126.10%	-70.86%	15.51%	-48.16%	-	-
Horiz. %	87.61%	32.51%	39.45%	17.45%	59.88%	51.84%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	7,265,078	7,467,605	7,298,340	7,052,604	5,555,307	5,207,390	4,965,951	28.84%
YoY %	-2.71%	2.32%	3.48%	26.95%	6.68%	4.86%	-	-
Horiz. %	146.30%	150.38%	146.97%	142.02%	111.87%	104.86%	100.00%	-
NOSH	1,037,868	1,037,167	1,035,225	1,035,624	1,034,508	1,035,266	1,034,573	0.21%
YoY %	0.07%	0.19%	-0.04%	0.11%	-0.07%	0.07%	-	-
Horiz. %	100.32%	100.25%	100.06%	100.10%	99.99%	100.07%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	41.02%	56.52%	61.41%	63.14%	53.39%	49.07%	42.05%	-
YoY %	-27.42%	-7.96%	-2.74%	18.26%	8.80%	16.69%	-	-
Horiz. %	97.55%	134.41%	146.04%	150.15%	126.97%	116.69%	100.00%	-
ROE	3.06%	22.41%	18.87%	15.77%	5.83%	16.53%	8.98%	-
YoY %	-86.35%	18.76%	19.66%	170.50%	-64.73%	84.08%	-	-
Horiz. %	34.08%	249.55%	210.13%	175.61%	64.92%	184.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	86.27	353.41	262.00	200.20	74.68	237.49	160.38	-33.83%
YoY %	-75.59%	34.89%	30.87%	168.08%	-68.55%	48.08%	-	-
Horiz. %	53.79%	220.36%	163.36%	124.83%	46.56%	148.08%	100.00%	-
EPS	21.40	161.40	133.00	107.40	31.30	83.10	43.10	-37.26%
YoY %	-86.74%	21.35%	23.84%	243.13%	-62.33%	92.81%	-	-
Horiz. %	49.65%	374.48%	308.58%	249.19%	72.62%	192.81%	100.00%	-
DPS	10.00	28.00	28.00	10.00	10.00	23.00	23.00	-42.57%
YoY %	-64.29%	0.00%	180.00%	0.00%	-56.52%	0.00%	-	-
Horiz. %	43.48%	121.74%	121.74%	43.48%	43.48%	100.00%	100.00%	-
NAPS	7.00	7.20	7.05	6.81	5.37	5.03	4.80	28.56%
YoY %	-2.78%	2.13%	3.52%	26.82%	6.76%	4.79%	-	-
Horiz. %	145.83%	150.00%	146.88%	141.88%	111.88%	104.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,535
RPS	78.02	319.43	236.36	180.68	67.33	214.25	144.59	-33.69%
YoY %	-75.58%	35.15%	30.82%	168.35%	-68.57%	48.18%	-	-
Horiz. %	53.96%	220.92%	163.47%	124.96%	46.57%	148.18%	100.00%	-
EPS	19.34	145.84	119.99	96.93	28.22	75.02	38.86	-37.17%
YoY %	-86.74%	21.54%	23.79%	243.48%	-62.38%	93.05%	-	-
Horiz. %	49.77%	375.30%	308.78%	249.43%	72.62%	193.05%	100.00%	-
DPS	9.04	25.31	25.26	9.02	9.02	20.75	20.74	-42.48%
YoY %	-64.28%	0.20%	180.04%	0.00%	-56.53%	0.05%	-	-
Horiz. %	43.59%	122.03%	121.79%	43.49%	43.49%	100.05%	100.00%	-
NAPS	6.3311	6.5076	6.3601	6.146	4.8412	4.538	4.3276	28.84%
YoY %	-2.71%	2.32%	3.48%	26.95%	6.68%	4.86%	-	-
Horiz. %	146.30%	150.37%	146.97%	142.02%	111.87%	104.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	10.90	13.18	9.00	8.89	9.06	8.41	8.45	-
P/RPS	12.64	3.73	3.44	4.44	12.13	3.54	5.27	79.08%
YoY %	238.87%	8.43%	-22.52%	-63.40%	242.66%	-32.83%	-	-
Horiz. %	239.85%	70.78%	65.28%	84.25%	230.17%	67.17%	100.00%	-
P/EPS	50.96	8.17	6.77	8.28	28.95	10.11	19.61	88.90%
YoY %	523.75%	20.68%	-18.24%	-71.40%	186.35%	-48.44%	-	-
Horiz. %	259.87%	41.66%	34.52%	42.22%	147.63%	51.56%	100.00%	-
EY	1.96	12.24	14.78	12.08	3.45	9.89	5.10	-47.10%
YoY %	-83.99%	-17.19%	22.35%	250.14%	-65.12%	93.92%	-	-
Horiz. %	38.43%	240.00%	289.80%	236.86%	67.65%	193.92%	100.00%	-
DY	0.92	2.12	3.11	1.12	1.10	2.73	2.72	-51.42%
YoY %	-56.60%	-31.83%	177.68%	1.82%	-59.71%	0.37%	-	-
Horiz. %	33.82%	77.94%	114.34%	41.18%	40.44%	100.37%	100.00%	-
P/NAPS	1.56	1.83	1.28	1.31	1.69	1.67	1.76	-7.72%
YoY %	-14.75%	42.97%	-2.29%	-22.49%	1.20%	-5.11%	-	-
Horiz. %	88.64%	103.98%	72.73%	74.43%	96.02%	94.89%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	26/08/11	10/05/11	23/02/11	16/11/10	19/08/10	24/05/10	-
Price	11.40	11.68	11.14	8.80	8.98	8.58	8.00	-
P/RPS	13.21	3.30	4.25	4.40	12.02	3.61	4.99	91.25%
YoY %	300.30%	-22.35%	-3.41%	-63.39%	232.96%	-27.66%	-	-
Horiz. %	264.73%	66.13%	85.17%	88.18%	240.88%	72.34%	100.00%	-
P/EPS	53.30	7.24	8.38	8.19	28.69	10.32	18.56	101.90%
YoY %	636.19%	-13.60%	2.32%	-71.45%	178.00%	-44.40%	-	-
Horiz. %	287.18%	39.01%	45.15%	44.13%	154.58%	55.60%	100.00%	-
EY	1.88	13.82	11.94	12.20	3.49	9.69	5.39	-50.41%
YoY %	-86.40%	15.75%	-2.13%	249.57%	-63.98%	79.78%	-	-
Horiz. %	34.88%	256.40%	221.52%	226.35%	64.75%	179.78%	100.00%	-
DY	0.88	2.40	2.51	1.14	1.11	2.68	2.88	-54.60%
YoY %	-63.33%	-4.38%	120.18%	2.70%	-58.58%	-6.94%	-	-
Horiz. %	30.56%	83.33%	87.15%	39.58%	38.54%	93.06%	100.00%	-
P/NAPS	1.63	1.62	1.58	1.29	1.67	1.71	1.67	-1.60%
YoY %	0.62%	2.53%	22.48%	-22.75%	-2.34%	2.40%	-	-
Horiz. %	97.60%	97.01%	94.61%	77.25%	100.00%	102.40%	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