[HLFG] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 72.71%
YoY- 21.09%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 575,396 574,019 515,140 553,050 495,484 486,417 453,202 17.23%
PBT 283,882 308,717 271,364 322,978 218,814 236,021 207,889 23.06%
Tax -75,283 -84,485 -73,538 -81,963 -59,993 -63,490 -58,651 18.09%
NP 208,599 224,232 197,826 241,015 158,821 172,531 149,238 24.98%
-
NP to SH 133,344 144,291 126,598 176,504 102,194 115,811 93,460 26.70%
-
Tax Rate 26.52% 27.37% 27.10% 25.38% 27.42% 26.90% 28.21% -
Total Cost 366,797 349,787 317,314 312,035 336,663 313,886 303,964 13.33%
-
Net Worth 4,041,990 3,903,123 3,839,447 3,716,966 3,566,570 3,474,330 3,430,289 11.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 145,844 - 93,391 - 143,071 - 92,432 35.49%
Div Payout % 109.38% - 73.77% - 140.00% - 98.90% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,041,990 3,903,123 3,839,447 3,716,966 3,566,570 3,474,330 3,430,289 11.54%
NOSH 1,041,749 1,038,064 1,037,688 1,038,258 1,021,940 1,024,876 1,027,032 0.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 36.25% 39.06% 38.40% 43.58% 32.05% 35.47% 32.93% -
ROE 3.30% 3.70% 3.30% 4.75% 2.87% 3.33% 2.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.23 55.30 49.64 53.27 48.48 47.46 44.13 16.11%
EPS 12.80 13.90 12.20 17.00 10.00 11.30 9.10 25.51%
DPS 14.00 0.00 9.00 0.00 14.00 0.00 9.00 34.21%
NAPS 3.88 3.76 3.70 3.58 3.49 3.39 3.34 10.49%
Adjusted Per Share Value based on latest NOSH - 1,038,258
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.71 50.58 45.40 48.74 43.66 42.86 39.94 17.23%
EPS 11.75 12.72 11.16 15.55 9.01 10.21 8.24 26.66%
DPS 12.85 0.00 8.23 0.00 12.61 0.00 8.15 35.42%
NAPS 3.562 3.4396 3.3835 3.2755 3.143 3.0617 3.0229 11.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.44 6.00 5.80 6.45 5.75 4.96 4.66 -
P/RPS 8.04 10.85 11.68 12.11 11.86 10.45 10.56 -16.60%
P/EPS 34.69 43.17 47.54 37.94 57.50 43.89 51.21 -22.85%
EY 2.88 2.32 2.10 2.64 1.74 2.28 1.95 29.65%
DY 3.15 0.00 1.55 0.00 2.43 0.00 1.93 38.58%
P/NAPS 1.14 1.60 1.57 1.80 1.65 1.46 1.40 -12.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/04/08 14/02/08 06/11/07 27/08/07 10/05/07 26/02/07 09/11/06 -
Price 4.82 5.00 5.75 5.45 6.00 6.55 4.70 -
P/RPS 8.73 9.04 11.58 10.23 12.38 13.80 10.65 -12.40%
P/EPS 37.66 35.97 47.13 32.06 60.00 57.96 51.65 -18.97%
EY 2.66 2.78 2.12 3.12 1.67 1.73 1.94 23.39%
DY 2.90 0.00 1.57 0.00 2.33 0.00 1.91 32.06%
P/NAPS 1.24 1.33 1.55 1.52 1.72 1.93 1.41 -8.20%

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
Post a Comment