[HLFG] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,829,122 1,641,433 2,539,628 2,460,978 2,554,698 2,563,612 2,071,918 -2.05%
PBT 859,312 800,744 719,040 802,701 779,833 575,452 550,327 7.70%
Tax -243,247 -224,642 -330,573 -428,546 -395,257 -345,377 -274,209 -1.97%
NP 616,065 576,102 388,467 374,155 384,576 230,075 276,118 14.30%
-
NP to SH 405,430 372,265 388,467 374,155 384,576 230,075 276,118 6.60%
-
Tax Rate 28.31% 28.05% 45.97% 53.39% 50.68% 60.02% 49.83% -
Total Cost 1,213,057 1,065,331 2,151,161 2,086,823 2,170,122 2,333,537 1,795,800 -6.32%
-
Net Worth 3,391,547 3,211,862 2,621,684 2,920,487 2,457,775 1,708,898 1,614,228 13.16%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 186,690 187,098 135,245 124,718 87,777 - - -
Div Payout % 46.05% 50.26% 34.82% 33.33% 22.82% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,391,547 3,211,862 2,621,684 2,920,487 2,457,775 1,708,898 1,614,228 13.16%
NOSH 1,037,170 1,039,437 1,040,350 1,039,319 548,610 447,355 447,154 15.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 33.68% 35.10% 15.30% 15.20% 15.05% 8.97% 13.33% -
ROE 11.95% 11.59% 14.82% 12.81% 15.65% 13.46% 17.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 176.36 157.92 244.11 236.79 465.67 573.06 463.36 -14.86%
EPS 39.09 35.77 37.34 36.00 70.10 51.43 61.75 -7.33%
DPS 18.00 18.00 13.00 12.00 16.00 0.00 0.00 -
NAPS 3.27 3.09 2.52 2.81 4.48 3.82 3.61 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,037,914
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 159.40 143.04 221.32 214.46 222.63 223.41 180.56 -2.05%
EPS 35.33 32.44 33.85 32.61 33.51 20.05 24.06 6.60%
DPS 16.27 16.30 11.79 10.87 7.65 0.00 0.00 -
NAPS 2.9556 2.799 2.2847 2.545 2.1418 1.4892 1.4067 13.16%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.64 3.88 4.06 4.06 8.15 4.32 5.85 -
P/RPS 2.63 2.46 1.66 1.71 1.75 0.75 1.26 13.04%
P/EPS 11.87 10.83 10.87 11.28 11.63 8.40 9.47 3.83%
EY 8.42 9.23 9.20 8.87 8.60 11.91 10.56 -3.70%
DY 3.88 4.64 3.20 2.96 1.96 0.00 0.00 -
P/NAPS 1.42 1.26 1.61 1.44 1.82 1.13 1.62 -2.17%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 27/08/04 26/08/03 27/08/02 29/08/01 28/08/00 -
Price 4.56 4.28 4.22 5.00 4.64 5.75 6.75 -
P/RPS 2.59 2.71 1.73 2.11 1.00 1.00 1.46 10.02%
P/EPS 11.67 11.95 11.30 13.89 6.62 11.18 10.93 1.09%
EY 8.57 8.37 8.85 7.20 15.11 8.94 9.15 -1.08%
DY 3.95 4.21 3.08 2.40 3.45 0.00 0.00 -
P/NAPS 1.39 1.39 1.67 1.78 1.04 1.51 1.87 -4.82%

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