[HLFG] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -35.88%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 553,050 495,484 486,417 453,202 549,557 480,734 399,070 24.37%
PBT 322,978 218,814 236,021 207,889 273,088 241,461 149,709 67.19%
Tax -81,963 -59,993 -63,490 -58,651 -70,525 -69,791 -46,882 45.27%
NP 241,015 158,821 172,531 149,238 202,563 171,670 102,827 76.72%
-
NP to SH 176,504 102,194 115,811 93,460 145,757 108,600 65,806 93.39%
-
Tax Rate 25.38% 27.42% 26.90% 28.21% 25.83% 28.90% 31.32% -
Total Cost 312,035 336,663 313,886 303,964 346,994 309,064 296,243 3.53%
-
Net Worth 3,716,966 3,566,570 3,474,330 3,430,289 3,402,036 3,122,497 4,945,918 -17.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 143,071 - 92,432 - 104,083 - -
Div Payout % - 140.00% - 98.90% - 95.84% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,716,966 3,566,570 3,474,330 3,430,289 3,402,036 3,122,497 4,945,918 -17.38%
NOSH 1,038,258 1,021,940 1,024,876 1,027,032 1,040,378 1,040,832 1,041,245 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 43.58% 32.05% 35.47% 32.93% 36.86% 35.71% 25.77% -
ROE 4.75% 2.87% 3.33% 2.72% 4.28% 3.48% 1.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.27 48.48 47.46 44.13 52.82 46.19 38.33 24.61%
EPS 17.00 10.00 11.30 9.10 14.01 10.40 6.30 94.17%
DPS 0.00 14.00 0.00 9.00 0.00 10.00 0.00 -
NAPS 3.58 3.49 3.39 3.34 3.27 3.00 4.75 -17.22%
Adjusted Per Share Value based on latest NOSH - 1,027,032
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.20 43.18 42.39 39.49 47.89 41.89 34.78 24.37%
EPS 15.38 8.91 10.09 8.14 12.70 9.46 5.73 93.48%
DPS 0.00 12.47 0.00 8.06 0.00 9.07 0.00 -
NAPS 3.2391 3.1081 3.0277 2.9893 2.9647 2.7211 4.3101 -17.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.45 5.75 4.96 4.66 4.64 4.32 3.92 -
P/RPS 12.11 11.86 10.45 10.56 8.78 9.35 10.23 11.93%
P/EPS 37.94 57.50 43.89 51.21 33.12 41.40 62.03 -28.00%
EY 2.64 1.74 2.28 1.95 3.02 2.42 1.61 39.18%
DY 0.00 2.43 0.00 1.93 0.00 2.31 0.00 -
P/NAPS 1.80 1.65 1.46 1.40 1.42 1.44 0.83 67.78%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 10/05/07 26/02/07 09/11/06 28/08/06 10/05/06 23/02/06 -
Price 5.45 6.00 6.55 4.70 4.56 4.76 4.34 -
P/RPS 10.23 12.38 13.80 10.65 8.63 10.31 11.32 -6.54%
P/EPS 32.06 60.00 57.96 51.65 32.55 45.62 68.67 -39.90%
EY 3.12 1.67 1.73 1.94 3.07 2.19 1.46 66.13%
DY 0.00 2.33 0.00 1.91 0.00 2.10 0.00 -
P/NAPS 1.52 1.72 1.93 1.41 1.39 1.59 0.91 40.91%

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