[HLFG] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -3.05%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,300,792 772,567 799,400 542,365 554,256 562,587 574,746 72.12%
PBT 1,010,357 507,316 591,655 255,035 301,322 302,824 226,124 170.54%
Tax -113,755 -94,843 -82,983 -30,223 -71,985 -59,226 39,550 -
NP 896,602 412,473 508,672 224,812 229,337 243,598 265,674 124.49%
-
NP to SH 787,007 323,801 414,946 141,923 146,381 157,595 191,416 155.98%
-
Tax Rate 11.26% 18.70% 14.03% 11.85% 23.89% 19.56% -17.49% -
Total Cost 404,190 360,094 290,728 317,553 324,919 318,989 309,072 19.52%
-
Net Worth 7,051,996 5,555,307 4,144,154 4,972,484 4,848,221 4,696,745 4,490,516 34.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 103,450 - 145,030 - 93,312 144,855 -
Div Payout % - 31.95% - 102.19% - 59.21% 75.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 7,051,996 5,555,307 4,144,154 4,972,484 4,848,221 4,696,745 4,490,516 34.99%
NOSH 1,035,535 1,034,508 1,036,038 1,035,934 1,038,163 1,036,809 1,034,681 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 68.93% 53.39% 63.63% 41.45% 41.38% 43.30% 46.22% -
ROE 11.16% 5.83% 10.01% 2.85% 3.02% 3.36% 4.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 125.62 74.68 77.16 52.36 53.39 54.26 55.55 72.03%
EPS 76.00 31.30 40.10 13.70 14.10 15.20 18.50 155.84%
DPS 0.00 10.00 0.00 14.00 0.00 9.00 14.00 -
NAPS 6.81 5.37 4.00 4.80 4.67 4.53 4.34 34.92%
Adjusted Per Share Value based on latest NOSH - 1,035,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.36 67.33 69.66 47.26 48.30 49.03 50.09 72.11%
EPS 68.58 28.22 36.16 12.37 12.76 13.73 16.68 155.98%
DPS 0.00 9.02 0.00 12.64 0.00 8.13 12.62 -
NAPS 6.1454 4.8412 3.6114 4.3333 4.225 4.093 3.9132 34.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.89 9.06 8.41 8.45 7.46 5.38 4.94 -
P/RPS 7.08 12.13 10.90 16.14 13.97 9.91 8.89 -14.04%
P/EPS 11.70 28.95 21.00 61.68 52.91 35.39 26.70 -42.22%
EY 8.55 3.45 4.76 1.62 1.89 2.83 3.74 73.27%
DY 0.00 1.10 0.00 1.66 0.00 1.67 2.83 -
P/NAPS 1.31 1.69 2.10 1.76 1.60 1.19 1.14 9.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 19/08/10 24/05/10 24/02/10 11/11/09 18/08/09 -
Price 8.80 8.98 8.58 8.00 7.80 6.46 5.16 -
P/RPS 7.01 12.02 11.12 15.28 14.61 11.91 9.29 -17.07%
P/EPS 11.58 28.69 21.42 58.39 55.32 42.50 27.89 -44.25%
EY 8.64 3.49 4.67 1.71 1.81 2.35 3.59 79.30%
DY 0.00 1.11 0.00 1.75 0.00 1.39 2.71 -
P/NAPS 1.29 1.67 2.15 1.67 1.67 1.43 1.19 5.51%

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