[HLFG] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.2%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 554,256 562,587 574,746 525,754 598,751 570,692 560,927 -0.79%
PBT 301,322 302,824 226,124 271,813 342,188 310,079 256,202 11.38%
Tax -71,985 -59,226 39,550 -65,140 -87,861 -74,426 -60,527 12.21%
NP 229,337 243,598 265,674 206,673 254,327 235,653 195,675 11.13%
-
NP to SH 146,381 157,595 191,416 131,994 161,357 147,253 144,449 0.88%
-
Tax Rate 23.89% 19.56% -17.49% 23.97% 25.68% 24.00% 23.62% -
Total Cost 324,919 318,989 309,072 319,081 344,424 335,039 365,252 -7.48%
-
Net Worth 4,848,221 4,696,745 4,490,516 4,489,874 4,251,136 4,179,081 4,052,885 12.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 93,312 144,855 - - 93,329 145,488 -
Div Payout % - 59.21% 75.68% - - 63.38% 100.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,848,221 4,696,745 4,490,516 4,489,874 4,251,136 4,179,081 4,052,885 12.65%
NOSH 1,038,163 1,036,809 1,034,681 1,039,322 1,034,339 1,036,992 1,039,201 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 41.38% 43.30% 46.22% 39.31% 42.48% 41.29% 34.88% -
ROE 3.02% 3.36% 4.26% 2.94% 3.80% 3.52% 3.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.39 54.26 55.55 50.59 57.89 55.03 53.98 -0.72%
EPS 14.10 15.20 18.50 12.70 15.60 14.20 13.90 0.95%
DPS 0.00 9.00 14.00 0.00 0.00 9.00 14.00 -
NAPS 4.67 4.53 4.34 4.32 4.11 4.03 3.90 12.72%
Adjusted Per Share Value based on latest NOSH - 1,039,322
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.30 49.03 50.09 45.82 52.18 49.73 48.88 -0.79%
EPS 12.76 13.73 16.68 11.50 14.06 12.83 12.59 0.89%
DPS 0.00 8.13 12.62 0.00 0.00 8.13 12.68 -
NAPS 4.225 4.093 3.9132 3.9127 3.7046 3.6418 3.5319 12.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 7.46 5.38 4.94 4.68 3.98 4.40 4.68 -
P/RPS 13.97 9.91 8.89 9.25 6.88 8.00 8.67 37.32%
P/EPS 52.91 35.39 26.70 36.85 25.51 30.99 33.67 35.05%
EY 1.89 2.83 3.74 2.71 3.92 3.23 2.97 -25.95%
DY 0.00 1.67 2.83 0.00 0.00 2.05 2.99 -
P/NAPS 1.60 1.19 1.14 1.08 0.97 1.09 1.20 21.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 11/11/09 18/08/09 06/05/09 10/02/09 11/11/08 25/08/08 -
Price 7.80 6.46 5.16 5.10 4.38 3.98 4.50 -
P/RPS 14.61 11.91 9.29 10.08 7.57 7.23 8.34 45.17%
P/EPS 55.32 42.50 27.89 40.16 28.08 28.03 32.37 42.80%
EY 1.81 2.35 3.59 2.49 3.56 3.57 3.09 -29.92%
DY 0.00 1.39 2.71 0.00 0.00 2.26 3.11 -
P/NAPS 1.67 1.43 1.19 1.18 1.07 0.99 1.15 28.14%

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