[HLFG] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 9.58%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 562,587 574,746 525,754 598,751 570,692 560,927 575,396 -1.48%
PBT 302,824 226,124 271,813 342,188 310,079 256,202 283,882 4.39%
Tax -59,226 39,550 -65,140 -87,861 -74,426 -60,527 -75,283 -14.76%
NP 243,598 265,674 206,673 254,327 235,653 195,675 208,599 10.88%
-
NP to SH 157,595 191,416 131,994 161,357 147,253 144,449 133,344 11.77%
-
Tax Rate 19.56% -17.49% 23.97% 25.68% 24.00% 23.62% 26.52% -
Total Cost 318,989 309,072 319,081 344,424 335,039 365,252 366,797 -8.88%
-
Net Worth 4,696,745 4,490,516 4,489,874 4,251,136 4,179,081 4,052,885 4,041,990 10.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 93,312 144,855 - - 93,329 145,488 145,844 -25.72%
Div Payout % 59.21% 75.68% - - 63.38% 100.72% 109.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,696,745 4,490,516 4,489,874 4,251,136 4,179,081 4,052,885 4,041,990 10.51%
NOSH 1,036,809 1,034,681 1,039,322 1,034,339 1,036,992 1,039,201 1,041,749 -0.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 43.30% 46.22% 39.31% 42.48% 41.29% 34.88% 36.25% -
ROE 3.36% 4.26% 2.94% 3.80% 3.52% 3.56% 3.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.26 55.55 50.59 57.89 55.03 53.98 55.23 -1.17%
EPS 15.20 18.50 12.70 15.60 14.20 13.90 12.80 12.12%
DPS 9.00 14.00 0.00 0.00 9.00 14.00 14.00 -25.49%
NAPS 4.53 4.34 4.32 4.11 4.03 3.90 3.88 10.86%
Adjusted Per Share Value based on latest NOSH - 1,034,339
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.03 50.09 45.82 52.18 49.73 48.88 50.14 -1.48%
EPS 13.73 16.68 11.50 14.06 12.83 12.59 11.62 11.75%
DPS 8.13 12.62 0.00 0.00 8.13 12.68 12.71 -25.74%
NAPS 4.093 3.9132 3.9127 3.7046 3.6418 3.5319 3.5224 10.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.38 4.94 4.68 3.98 4.40 4.68 4.44 -
P/RPS 9.91 8.89 9.25 6.88 8.00 8.67 8.04 14.94%
P/EPS 35.39 26.70 36.85 25.51 30.99 33.67 34.69 1.33%
EY 2.83 3.74 2.71 3.92 3.23 2.97 2.88 -1.15%
DY 1.67 2.83 0.00 0.00 2.05 2.99 3.15 -34.47%
P/NAPS 1.19 1.14 1.08 0.97 1.09 1.20 1.14 2.90%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 06/05/09 10/02/09 11/11/08 25/08/08 29/04/08 -
Price 6.46 5.16 5.10 4.38 3.98 4.50 4.82 -
P/RPS 11.91 9.29 10.08 7.57 7.23 8.34 8.73 22.98%
P/EPS 42.50 27.89 40.16 28.08 28.03 32.37 37.66 8.38%
EY 2.35 3.59 2.49 3.56 3.57 3.09 2.66 -7.92%
DY 1.39 2.71 0.00 0.00 2.26 3.11 2.90 -38.72%
P/NAPS 1.43 1.19 1.18 1.07 0.99 1.15 1.24 9.96%

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