[HLFG] QoQ 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- 13.98%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 570,692 560,927 575,396 574,019 515,140 553,050 495,484 9.85%
PBT 310,079 256,202 283,882 308,717 271,364 322,978 218,814 26.08%
Tax -74,426 -60,527 -75,283 -84,485 -73,538 -81,963 -59,993 15.41%
NP 235,653 195,675 208,599 224,232 197,826 241,015 158,821 29.99%
-
NP to SH 147,253 144,449 133,344 144,291 126,598 176,504 102,194 27.48%
-
Tax Rate 24.00% 23.62% 26.52% 27.37% 27.10% 25.38% 27.42% -
Total Cost 335,039 365,252 366,797 349,787 317,314 312,035 336,663 -0.32%
-
Net Worth 4,179,081 4,052,885 4,041,990 3,903,123 3,839,447 3,716,966 3,566,570 11.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 93,329 145,488 145,844 - 93,391 - 143,071 -24.72%
Div Payout % 63.38% 100.72% 109.38% - 73.77% - 140.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,179,081 4,052,885 4,041,990 3,903,123 3,839,447 3,716,966 3,566,570 11.11%
NOSH 1,036,992 1,039,201 1,041,749 1,038,064 1,037,688 1,038,258 1,021,940 0.97%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 41.29% 34.88% 36.25% 39.06% 38.40% 43.58% 32.05% -
ROE 3.52% 3.56% 3.30% 3.70% 3.30% 4.75% 2.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.03 53.98 55.23 55.30 49.64 53.27 48.48 8.79%
EPS 14.20 13.90 12.80 13.90 12.20 17.00 10.00 26.25%
DPS 9.00 14.00 14.00 0.00 9.00 0.00 14.00 -25.45%
NAPS 4.03 3.90 3.88 3.76 3.70 3.58 3.49 10.03%
Adjusted Per Share Value based on latest NOSH - 1,038,064
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.73 48.88 50.14 50.02 44.89 48.20 43.18 9.84%
EPS 12.83 12.59 11.62 12.57 11.03 15.38 8.91 27.43%
DPS 8.13 12.68 12.71 0.00 8.14 0.00 12.47 -24.75%
NAPS 3.6418 3.5319 3.5224 3.4014 3.3459 3.2391 3.1081 11.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 8.67 8.04 10.85 11.68 12.11 11.86 -23.03%
P/EPS 30.99 33.67 34.69 43.17 47.54 37.94 57.50 -33.69%
EY 3.23 2.97 2.88 2.32 2.10 2.64 1.74 50.87%
DY 2.05 2.99 3.15 0.00 1.55 0.00 2.43 -10.69%
P/NAPS 1.09 1.20 1.14 1.60 1.57 1.80 1.65 -24.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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 8.34 8.73 9.04 11.58 10.23 12.38 -30.06%
P/EPS 28.03 32.37 37.66 35.97 47.13 32.06 60.00 -39.70%
EY 3.57 3.09 2.66 2.78 2.12 3.12 1.67 65.71%
DY 2.26 3.11 2.90 0.00 1.57 0.00 2.33 -2.00%
P/NAPS 0.99 1.15 1.24 1.33 1.55 1.52 1.72 -30.73%

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