[HLFG] QoQ TTM Result on 30-Jun-2008 [#4]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

25-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -5.52%

YoY- 12.44%

Quarter Report

HLFG - Audited Financial Statements as at 30 June 2008-.tif

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	2,256,124	2,305,766	2,281,034	2,225,482	2,217,605	2,137,693	2,050,091	6.58%
YoY %	-2.15%	1.08%	2.50%	0.36%	3.74%	4.27%	-	-
Horiz. %	110.05%	112.47%	111.27%	108.56%	108.17%	104.27%	100.00%	-
PBT	1,180,282	1,192,351	1,158,880	1,120,165	1,186,941	1,121,873	1,049,177	8.15%
YoY %	-1.01%	2.89%	3.46%	-5.63%	5.80%	6.93%	-	-
Horiz. %	112.50%	113.65%	110.46%	106.77%	113.13%	106.93%	100.00%	-
Tax	-287,954	-298,097	-294,721	-293,833	-315,269	-299,979	-278,984	2.13%
YoY %	3.40%	-1.15%	-0.30%	6.80%	-5.10%	-7.53%	-	-
Horiz. %	103.22%	106.85%	105.64%	105.32%	113.01%	107.53%	100.00%	-
NP	892,328	894,254	864,159	826,332	871,672	821,894	770,193	10.30%
YoY %	-0.22%	3.48%	4.58%	-5.20%	6.06%	6.71%	-	-
Horiz. %	115.86%	116.11%	112.20%	107.29%	113.18%	106.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	585,053	586,403	569,337	548,682	580,737	549,587	521,107	8.01%
YoY %	-0.23%	3.00%	3.76%	-5.52%	5.67%	5.47%	-	-
Horiz. %	112.27%	112.53%	109.26%	105.29%	111.44%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	25.00%	25.43%	26.23%	26.56%	26.74%	26.59%	-
YoY %	-2.40%	-1.69%	-3.05%	-1.24%	-0.67%	0.56%	-	-
Horiz. %	91.76%	94.02%	95.64%	98.65%	99.89%	100.56%	100.00%	-
Total Cost	1,363,796	1,411,512	1,416,875	1,399,150	1,345,933	1,315,799	1,279,898	4.31%
YoY %	-3.38%	-0.38%	1.27%	3.95%	2.29%	2.80%	-	-
Horiz. %	106.56%	110.28%	110.70%	109.32%	105.16%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,489,874	4,251,136	4,179,081	4,052,885	4,041,990	3,903,123	3,839,447	10.98%
YoY %	5.62%	1.72%	3.11%	0.27%	3.56%	1.66%	-	-
Horiz. %	116.94%	110.72%	108.85%	105.56%	105.28%	101.66%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	238,817	384,662	384,662	384,725	239,236	236,463	236,463	0.66%
YoY %	-37.92%	0.00%	-0.02%	60.81%	1.17%	0.00%	-	-
Horiz. %	101.00%	162.67%	162.67%	162.70%	101.17%	100.00%	100.00%	-
Div Payout %	40.82%	65.60%	67.56%	70.12%	41.20%	43.03%	45.38%	-
YoY %	-37.77%	-2.90%	-3.65%	70.19%	-4.25%	-5.18%	-	-
Horiz. %	89.95%	144.56%	148.88%	154.52%	90.79%	94.82%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	4,489,874	4,251,136	4,179,081	4,052,885	4,041,990	3,903,123	3,839,447	10.98%
YoY %	5.62%	1.72%	3.11%	0.27%	3.56%	1.66%	-	-
Horiz. %	116.94%	110.72%	108.85%	105.56%	105.28%	101.66%	100.00%	-
NOSH	1,039,322	1,034,339	1,036,992	1,039,201	1,041,749	1,038,064	1,037,688	0.10%
YoY %	0.48%	-0.26%	-0.21%	-0.24%	0.35%	0.04%	-	-
Horiz. %	100.16%	99.68%	99.93%	100.15%	100.39%	100.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	39.55%	38.78%	37.88%	37.13%	39.31%	38.45%	37.57%	-
YoY %	1.99%	2.38%	2.02%	-5.55%	2.24%	2.34%	-	-
Horiz. %	105.27%	103.22%	100.83%	98.83%	104.63%	102.34%	100.00%	-
ROE	13.03%	13.79%	13.62%	13.54%	14.37%	14.08%	13.57%	-
YoY %	-5.51%	1.25%	0.59%	-5.78%	2.06%	3.76%	-	-
Horiz. %	96.02%	101.62%	100.37%	99.78%	105.90%	103.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	217.08	222.92	219.97	214.15	212.87	205.93	197.56	6.47%
YoY %	-2.62%	1.34%	2.72%	0.60%	3.37%	4.24%	-	-
Horiz. %	109.88%	112.84%	111.34%	108.40%	107.75%	104.24%	100.00%	-
EPS	56.29	56.69	54.90	52.80	55.75	52.94	50.22	7.89%
YoY %	-0.71%	3.26%	3.98%	-5.29%	5.31%	5.42%	-	-
Horiz. %	112.09%	112.88%	109.32%	105.14%	111.01%	105.42%	100.00%	-
DPS	23.00	37.00	37.00	37.00	23.00	23.00	23.00	0.00%
YoY %	-37.84%	0.00%	0.00%	60.87%	0.00%	0.00%	-	-
Horiz. %	100.00%	160.87%	160.87%	160.87%	100.00%	100.00%	100.00%	-
NAPS	4.32	4.11	4.03	3.90	3.88	3.76	3.70	10.86%
YoY %	5.11%	1.99%	3.33%	0.52%	3.19%	1.62%	-	-
Horiz. %	116.76%	111.08%	108.92%	105.41%	104.86%	101.62%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,039,201
RPS	198.82	203.19	201.01	196.12	195.42	188.38	180.66	6.58%
YoY %	-2.15%	1.08%	2.49%	0.36%	3.74%	4.27%	-	-
Horiz. %	110.05%	112.47%	111.26%	108.56%	108.17%	104.27%	100.00%	-
EPS	51.56	51.68	50.17	48.35	51.18	48.43	45.92	8.02%
YoY %	-0.23%	3.01%	3.76%	-5.53%	5.68%	5.47%	-	-
Horiz. %	112.28%	112.54%	109.26%	105.29%	111.45%	105.47%	100.00%	-
DPS	21.05	33.90	33.90	33.90	21.08	20.84	20.84	0.67%
YoY %	-37.91%	0.00%	0.00%	60.82%	1.15%	0.00%	-	-
Horiz. %	101.01%	162.67%	162.67%	162.67%	101.15%	100.00%	100.00%	-
NAPS	3.9566	3.7463	3.6828	3.5716	3.562	3.4396	3.3835	10.98%
YoY %	5.61%	1.72%	3.11%	0.27%	3.56%	1.66%	-	-
Horiz. %	116.94%	110.72%	108.85%	105.56%	105.28%	101.66%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	4.68	3.98	4.40	4.68	4.44	6.00	5.80	-
P/RPS	2.16	1.79	2.00	2.19	2.09	2.91	2.94	-18.56%
YoY %	20.67%	-10.50%	-8.68%	4.78%	-28.18%	-1.02%	-	-
Horiz. %	73.47%	60.88%	68.03%	74.49%	71.09%	98.98%	100.00%	-
P/EPS	8.31	7.02	8.01	8.86	7.96	11.33	11.55	-19.69%
YoY %	18.38%	-12.36%	-9.59%	11.31%	-29.74%	-1.90%	-	-
Horiz. %	71.95%	60.78%	69.35%	76.71%	68.92%	98.10%	100.00%	-
EY	12.03	14.24	12.48	11.28	12.56	8.82	8.66	24.47%
YoY %	-15.52%	14.10%	10.64%	-10.19%	42.40%	1.85%	-	-
Horiz. %	138.91%	164.43%	144.11%	130.25%	145.03%	101.85%	100.00%	-
DY	4.91	9.30	8.41	7.91	5.18	3.83	3.97	15.20%
YoY %	-47.20%	10.58%	6.32%	52.70%	35.25%	-3.53%	-	-
Horiz. %	123.68%	234.26%	211.84%	199.24%	130.48%	96.47%	100.00%	-
P/NAPS	1.08	0.97	1.09	1.20	1.14	1.60	1.57	-22.05%
YoY %	11.34%	-11.01%	-9.17%	5.26%	-28.75%	1.91%	-	-
Horiz. %	68.79%	61.78%	69.43%	76.43%	72.61%	101.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	06/05/09	10/02/09	11/11/08	25/08/08	29/04/08	14/02/08	06/11/07	-
Price	5.10	4.38	3.98	4.50	4.82	5.00	5.75	-
P/RPS	2.35	1.96	1.81	2.10	2.26	2.43	2.91	-13.26%
YoY %	19.90%	8.29%	-13.81%	-7.08%	-7.00%	-16.49%	-	-
Horiz. %	80.76%	67.35%	62.20%	72.16%	77.66%	83.51%	100.00%	-
P/EPS	9.06	7.73	7.25	8.52	8.65	9.44	11.45	-14.43%
YoY %	17.21%	6.62%	-14.91%	-1.50%	-8.37%	-17.55%	-	-
Horiz. %	79.13%	67.51%	63.32%	74.41%	75.55%	82.45%	100.00%	-
EY	11.04	12.94	13.79	11.73	11.57	10.59	8.73	16.92%
YoY %	-14.68%	-6.16%	17.56%	1.38%	9.25%	21.31%	-	-
Horiz. %	126.46%	148.22%	157.96%	134.36%	132.53%	121.31%	100.00%	-
DY	4.51	8.45	9.30	8.22	4.77	4.60	4.00	8.32%
YoY %	-46.63%	-9.14%	13.14%	72.33%	3.70%	15.00%	-	-
Horiz. %	112.75%	211.25%	232.50%	205.50%	119.25%	115.00%	100.00%	-
P/NAPS	1.18	1.07	0.99	1.15	1.24	1.33	1.55	-16.61%
YoY %	10.28%	8.08%	-13.91%	-7.26%	-6.77%	-14.19%	-	-
Horiz. %	76.13%	69.03%	63.87%	74.19%	80.00%	85.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos