[HLFG] QoQ TTM 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- -0.23%

YoY- 0.74%

Quarter Report

HLFG Quarterly Result as at 31 Mac 09.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	2,217,343	2,261,838	2,269,943	2,256,124	2,305,766	2,281,034	2,225,482	-0.24%
YoY %	-1.97%	-0.36%	0.61%	-2.15%	1.08%	2.50%	-	-
Horiz. %	99.63%	101.63%	102.00%	101.38%	103.61%	102.50%	100.00%	-
PBT	1,102,083	1,142,949	1,150,204	1,180,282	1,192,351	1,158,880	1,120,165	-1.07%
YoY %	-3.58%	-0.63%	-2.55%	-1.01%	2.89%	3.46%	-	-
Horiz. %	98.39%	102.03%	102.68%	105.37%	106.44%	103.46%	100.00%	-
Tax	-156,801	-172,677	-187,877	-287,954	-298,097	-294,721	-293,833	-34.13%
YoY %	9.19%	8.09%	34.75%	3.40%	-1.15%	-0.30%	-	-
Horiz. %	53.36%	58.77%	63.94%	98.00%	101.45%	100.30%	100.00%	-
NP	945,282	970,272	962,327	892,328	894,254	864,159	826,332	9.35%
YoY %	-2.58%	0.83%	7.84%	-0.22%	3.48%	4.58%	-	-
Horiz. %	114.39%	117.42%	116.46%	107.99%	108.22%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	627,386	642,362	632,020	585,053	586,403	569,337	548,682	9.32%
YoY %	-2.33%	1.64%	8.03%	-0.23%	3.00%	3.76%	-	-
Horiz. %	114.34%	117.07%	115.19%	106.63%	106.87%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	15.11%	16.33%	24.40%	25.00%	25.43%	26.23%	-
YoY %	-5.82%	-7.47%	-33.07%	-2.40%	-1.69%	-3.05%	-	-
Horiz. %	54.25%	57.61%	62.26%	93.02%	95.31%	96.95%	100.00%	-
Total Cost	1,272,061	1,291,566	1,307,616	1,363,796	1,411,512	1,416,875	1,399,150	-6.13%
YoY %	-1.51%	-1.23%	-4.12%	-3.38%	-0.38%	1.27%	-	-
Horiz. %	90.92%	92.31%	93.46%	97.47%	100.88%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.23%	4.59%	0.01%	5.62%	1.72%	3.11%	-	-
Horiz. %	119.62%	115.89%	110.80%	110.78%	104.89%	103.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	238,168	238,168	238,184	238,817	384,662	384,662	384,725	-27.29%
YoY %	0.00%	-0.01%	-0.27%	-37.92%	0.00%	-0.02%	-	-
Horiz. %	61.91%	61.91%	61.91%	62.07%	99.98%	99.98%	100.00%	-
Div Payout %	37.96%	37.08%	37.69%	40.82%	65.60%	67.56%	70.12%	-
YoY %	2.37%	-1.62%	-7.67%	-37.77%	-2.90%	-3.65%	-	-
Horiz. %	54.14%	52.88%	53.75%	58.21%	93.55%	96.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
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%
YoY %	3.23%	4.59%	0.01%	5.62%	1.72%	3.11%	-	-
Horiz. %	119.62%	115.89%	110.80%	110.78%	104.89%	103.11%	100.00%	-
NOSH	1,038,163	1,036,809	1,034,681	1,039,322	1,034,339	1,036,992	1,039,201	-0.06%
YoY %	0.13%	0.21%	-0.45%	0.48%	-0.26%	-0.21%	-	-
Horiz. %	99.90%	99.77%	99.57%	100.01%	99.53%	99.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	42.63%	42.90%	42.39%	39.55%	38.78%	37.88%	37.13%	-
YoY %	-0.63%	1.20%	7.18%	1.99%	2.38%	2.02%	-	-
Horiz. %	114.81%	115.54%	114.17%	106.52%	104.44%	102.02%	100.00%	-
ROE	12.94%	13.68%	14.07%	13.03%	13.79%	13.62%	13.54%	-
YoY %	-5.41%	-2.77%	7.98%	-5.51%	1.25%	0.59%	-	-
Horiz. %	95.57%	101.03%	103.91%	96.23%	101.85%	100.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	213.58	218.15	219.39	217.08	222.92	219.97	214.15	-0.17%
YoY %	-2.09%	-0.57%	1.06%	-2.62%	1.34%	2.72%	-	-
Horiz. %	99.73%	101.87%	102.45%	101.37%	104.10%	102.72%	100.00%	-
EPS	60.43	61.96	61.08	56.29	56.69	54.90	52.80	9.38%
YoY %	-2.47%	1.44%	8.51%	-0.71%	3.26%	3.98%	-	-
Horiz. %	114.45%	117.35%	115.68%	106.61%	107.37%	103.98%	100.00%	-
DPS	23.00	23.00	23.00	23.00	37.00	37.00	37.00	-27.10%
YoY %	0.00%	0.00%	0.00%	-37.84%	0.00%	0.00%	-	-
Horiz. %	62.16%	62.16%	62.16%	62.16%	100.00%	100.00%	100.00%	-
NAPS	4.67	4.53	4.34	4.32	4.11	4.03	3.90	12.72%
YoY %	3.09%	4.38%	0.46%	5.11%	1.99%	3.33%	-	-
Horiz. %	119.74%	116.15%	111.28%	110.77%	105.38%	103.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,039,322
RPS	193.23	197.11	197.81	196.61	200.94	198.78	193.94	-0.24%
YoY %	-1.97%	-0.35%	0.61%	-2.15%	1.09%	2.50%	-	-
Horiz. %	99.63%	101.63%	102.00%	101.38%	103.61%	102.50%	100.00%	-
EPS	54.67	55.98	55.08	50.98	51.10	49.61	47.81	9.32%
YoY %	-2.34%	1.63%	8.04%	-0.23%	3.00%	3.76%	-	-
Horiz. %	114.35%	117.09%	115.21%	106.63%	106.88%	103.76%	100.00%	-
DPS	20.76	20.76	20.76	20.81	33.52	33.52	33.53	-27.29%
YoY %	0.00%	0.00%	-0.24%	-37.92%	0.00%	-0.03%	-	-
Horiz. %	61.91%	61.91%	61.91%	62.06%	99.97%	99.97%	100.00%	-
NAPS	4.225	4.093	3.9132	3.9127	3.7046	3.6418	3.5319	12.65%
YoY %	3.23%	4.59%	0.01%	5.62%	1.72%	3.11%	-	-
Horiz. %	119.62%	115.89%	110.80%	110.78%	104.89%	103.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	3.49	2.47	2.25	2.16	1.79	2.00	2.19	36.31%
YoY %	41.30%	9.78%	4.17%	20.67%	-10.50%	-8.68%	-	-
Horiz. %	159.36%	112.79%	102.74%	98.63%	81.74%	91.32%	100.00%	-
P/EPS	12.34	8.68	8.09	8.31	7.02	8.01	8.86	24.64%
YoY %	42.17%	7.29%	-2.65%	18.38%	-12.36%	-9.59%	-	-
Horiz. %	139.28%	97.97%	91.31%	93.79%	79.23%	90.41%	100.00%	-
EY	8.10	11.52	12.37	12.03	14.24	12.48	11.28	-19.76%
YoY %	-29.69%	-6.87%	2.83%	-15.52%	14.10%	10.64%	-	-
Horiz. %	71.81%	102.13%	109.66%	106.65%	126.24%	110.64%	100.00%	-
DY	3.08	4.28	4.66	4.91	9.30	8.41	7.91	-46.58%
YoY %	-28.04%	-8.15%	-5.09%	-47.20%	10.58%	6.32%	-	-
Horiz. %	38.94%	54.11%	58.91%	62.07%	117.57%	106.32%	100.00%	-
P/NAPS	1.60	1.19	1.14	1.08	0.97	1.09	1.20	21.07%
YoY %	34.45%	4.39%	5.56%	11.34%	-11.01%	-9.17%	-	-
Horiz. %	133.33%	99.17%	95.00%	90.00%	80.83%	90.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	3.65	2.96	2.35	2.35	1.96	1.81	2.10	44.41%
YoY %	23.31%	25.96%	0.00%	19.90%	8.29%	-13.81%	-	-
Horiz. %	173.81%	140.95%	111.90%	111.90%	93.33%	86.19%	100.00%	-
P/EPS	12.91	10.43	8.45	9.06	7.73	7.25	8.52	31.82%
YoY %	23.78%	23.43%	-6.73%	17.21%	6.62%	-14.91%	-	-
Horiz. %	151.53%	122.42%	99.18%	106.34%	90.73%	85.09%	100.00%	-
EY	7.75	9.59	11.84	11.04	12.94	13.79	11.73	-24.08%
YoY %	-19.19%	-19.00%	7.25%	-14.68%	-6.16%	17.56%	-	-
Horiz. %	66.07%	81.76%	100.94%	94.12%	110.32%	117.56%	100.00%	-
DY	2.95	3.56	4.46	4.51	8.45	9.30	8.22	-49.40%
YoY %	-17.13%	-20.18%	-1.11%	-46.63%	-9.14%	13.14%	-	-
Horiz. %	35.89%	43.31%	54.26%	54.87%	102.80%	113.14%	100.00%	-
P/NAPS	1.67	1.43	1.19	1.18	1.07	0.99	1.15	28.14%
YoY %	16.78%	20.17%	0.85%	10.28%	8.08%	-13.91%	-	-
Horiz. %	145.22%	124.35%	103.48%	102.61%	93.04%	86.09%	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