[HLFG] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 3.01%
YoY- 196.56%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 666,158 609,943 638,681 622,798 647,295 645,924 1,246,741 -34.07%
PBT 192,962 186,283 207,720 194,649 201,181 176,283 158,371 14.03%
Tax -101,000 -108,022 -84,204 -96,187 -105,593 -109,273 -98,823 1.45%
NP 91,962 78,261 123,516 98,462 95,588 67,010 59,548 33.50%
-
NP to SH 91,962 78,261 123,516 98,462 95,588 67,010 59,548 33.50%
-
Tax Rate 52.34% 57.99% 40.54% 49.42% 52.49% 61.99% 62.40% -
Total Cost 574,196 531,682 515,165 524,336 551,707 578,914 1,187,193 -38.30%
-
Net Worth 2,739,293 2,699,741 2,459,340 2,243,504 2,087,421 1,887,942 1,709,040 36.84%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 41,192 - - 52,541 30,027 - - -
Div Payout % 44.79% - - 53.36% 31.41% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,739,293 2,699,741 2,459,340 2,243,504 2,087,421 1,887,942 1,709,040 36.84%
NOSH 1,029,809 1,050,483 548,960 525,410 500,460 477,960 447,392 74.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.80% 12.83% 19.34% 15.81% 14.77% 10.37% 4.78% -
ROE 3.36% 2.90% 5.02% 4.39% 4.58% 3.55% 3.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.69 58.06 116.34 118.54 129.34 135.14 278.67 -62.12%
EPS 8.85 7.45 22.50 18.74 19.10 14.02 13.31 -23.76%
DPS 4.00 0.00 0.00 10.00 6.00 0.00 0.00 -
NAPS 2.66 2.57 4.48 4.27 4.171 3.95 3.82 -21.38%
Adjusted Per Share Value based on latest NOSH - 525,410
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 58.70 53.75 56.28 54.88 57.04 56.92 109.87 -34.08%
EPS 8.10 6.90 10.88 8.68 8.42 5.91 5.25 33.41%
DPS 3.63 0.00 0.00 4.63 2.65 0.00 0.00 -
NAPS 2.414 2.3791 2.1673 1.9771 1.8395 1.6637 1.5061 36.84%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.90 3.84 8.15 7.10 5.45 4.96 4.32 -
P/RPS 6.03 6.61 7.01 5.99 4.21 3.67 1.55 146.74%
P/EPS 43.67 51.54 36.22 37.89 28.53 35.38 32.46 21.80%
EY 2.29 1.94 2.76 2.64 3.50 2.83 3.08 -17.88%
DY 1.03 0.00 0.00 1.41 1.10 0.00 0.00 -
P/NAPS 1.47 1.49 1.82 1.66 1.31 1.26 1.13 19.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 -
Price 4.00 4.08 4.64 8.50 6.25 4.86 5.75 -
P/RPS 6.18 7.03 3.99 7.17 4.83 3.60 2.06 107.59%
P/EPS 44.79 54.77 20.62 45.36 32.72 34.66 43.20 2.43%
EY 2.23 1.83 4.85 2.20 3.06 2.88 2.31 -2.31%
DY 1.00 0.00 0.00 1.18 0.96 0.00 0.00 -
P/NAPS 1.50 1.59 1.04 1.99 1.50 1.23 1.51 -0.44%

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