[HLFG] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -0.52%

YoY- 29.78%

Quarter Report

3rd Quarter Ended - 31.03.2008.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	3,616,420	2,212,277	2,260,262	2,219,406	1,913,470	1,717,761	2,411,058	6.98%
YoY %	63.47%	-2.12%	1.84%	15.99%	11.39%	-28.75%	-	-
Horiz. %	149.99%	91.76%	93.75%	92.05%	79.36%	71.25%	100.00%	-
PBT	2,542,080	1,145,577	1,232,106	1,151,950	883,632	793,306	765,281	22.13%
YoY %	121.90%	-7.02%	6.96%	30.37%	11.39%	3.66%	-	-
Horiz. %	332.18%	149.69%	161.00%	150.53%	115.47%	103.66%	100.00%	-
Tax	-321,322	-215,245	-303,236	-311,074	-242,845	-233,565	-432,750	-4.83%
YoY %	-49.28%	29.02%	2.52%	-28.10%	-3.97%	46.03%	-	-
Horiz. %	74.25%	49.74%	70.07%	71.88%	56.12%	53.97%	100.00%	-
NP	2,220,757	930,332	928,870	840,876	640,786	559,741	332,530	37.20%
YoY %	138.71%	0.16%	10.46%	31.23%	14.48%	68.33%	-	-
Horiz. %	667.84%	279.77%	279.33%	252.87%	192.70%	168.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,835,800	594,534	587,472	538,977	415,286	354,080	332,530	32.92%
YoY %	208.78%	1.20%	9.00%	29.78%	17.29%	6.48%	-	-
Horiz. %	552.07%	178.79%	176.67%	162.08%	124.89%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.64%	18.79%	24.61%	27.00%	27.48%	29.44%	56.55%	-
YoY %	-32.73%	-23.65%	-8.85%	-1.75%	-6.66%	-47.94%	-	-
Horiz. %	22.35%	33.23%	43.52%	47.75%	48.59%	52.06%	100.00%	-
Total Cost	1,395,662	1,281,945	1,331,392	1,378,530	1,272,684	1,158,020	2,078,528	-6.41%
YoY %	8.87%	-3.71%	-3.42%	8.32%	9.90%	-44.29%	-	-
Horiz. %	67.15%	61.68%	64.05%	66.32%	61.23%	55.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	3,122,308	2,745,763	17.68%
YoY %	46.97%	10.88%	11.36%	12.47%	14.52%	13.71%	-	-
Horiz. %	265.80%	180.86%	163.11%	146.47%	130.23%	113.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	386,484	317,269	124,405	317,858	314,197	249,784	249,614	7.55%
YoY %	21.82%	155.03%	-60.86%	1.17%	25.79%	0.07%	-	-
Horiz. %	154.83%	127.10%	49.84%	127.34%	125.87%	100.07%	100.00%	-
Div Payout %	21.05%	53.36%	21.18%	58.97%	75.66%	70.54%	75.07%	-
YoY %	-60.55%	151.94%	-64.08%	-22.06%	7.26%	-6.03%	-	-
Horiz. %	28.04%	71.08%	28.21%	78.55%	100.79%	93.97%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	3,122,308	2,745,763	17.68%
YoY %	46.97%	10.88%	11.36%	12.47%	14.52%	13.71%	-	-
Horiz. %	265.80%	180.86%	163.11%	146.47%	130.23%	113.71%	100.00%	-
NOSH	1,035,225	1,034,573	1,036,715	1,036,494	1,024,555	1,040,769	1,040,061	-0.07%
YoY %	0.06%	-0.21%	0.02%	1.17%	-1.56%	0.07%	-	-
Horiz. %	99.54%	99.47%	99.68%	99.66%	98.51%	100.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	61.41%	42.05%	41.10%	37.89%	33.49%	32.59%	13.79%	-
YoY %	46.04%	2.31%	8.47%	13.14%	2.76%	136.33%	-	-
Horiz. %	445.32%	304.93%	298.04%	274.76%	242.86%	236.33%	100.00%	-
ROE	25.15%	11.97%	13.12%	13.40%	11.61%	11.34%	12.11%	-
YoY %	110.11%	-8.77%	-2.09%	15.42%	2.38%	-6.36%	-	-
Horiz. %	207.68%	98.84%	108.34%	110.65%	95.87%	93.64%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	349.34	213.83	218.02	214.13	186.76	165.05	231.82	7.07%
YoY %	63.37%	-1.92%	1.82%	14.66%	13.15%	-28.80%	-	-
Horiz. %	150.69%	92.24%	94.05%	92.37%	80.56%	71.20%	100.00%	-
EPS	177.33	57.47	56.67	52.00	40.53	34.00	31.95	33.04%
YoY %	208.56%	1.41%	8.98%	28.30%	19.21%	6.42%	-	-
Horiz. %	555.02%	179.87%	177.37%	162.75%	126.85%	106.42%	100.00%	-
DPS	37.33	30.67	12.00	30.67	30.67	24.00	24.00	7.63%
YoY %	21.72%	155.58%	-60.87%	0.00%	27.79%	0.00%	-	-
Horiz. %	155.54%	127.79%	50.00%	127.79%	127.79%	100.00%	100.00%	-
NAPS	7.05	4.80	4.32	3.88	3.49	3.00	2.64	17.77%
YoY %	46.88%	11.11%	11.34%	11.17%	16.33%	13.64%	-	-
Horiz. %	267.05%	181.82%	163.64%	146.97%	132.20%	113.64%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,749
RPS	315.15	192.79	196.97	193.41	166.75	149.69	210.11	6.98%
YoY %	63.47%	-2.12%	1.84%	15.99%	11.40%	-28.76%	-	-
Horiz. %	149.99%	91.76%	93.75%	92.05%	79.36%	71.24%	100.00%	-
EPS	159.98	51.81	51.20	46.97	36.19	30.86	28.98	32.92%
YoY %	208.78%	1.19%	9.01%	29.79%	17.27%	6.49%	-	-
Horiz. %	552.04%	178.78%	176.67%	162.08%	124.88%	106.49%	100.00%	-
DPS	33.68	27.65	10.84	27.70	27.38	21.77	21.75	7.55%
YoY %	21.81%	155.07%	-60.87%	1.17%	25.77%	0.09%	-	-
Horiz. %	154.85%	127.13%	49.84%	127.36%	125.89%	100.09%	100.00%	-
NAPS	6.3601	4.3276	3.9029	3.5046	3.116	2.7209	2.3928	17.68%
YoY %	46.97%	10.88%	11.37%	12.47%	14.52%	13.71%	-	-
Horiz. %	265.80%	180.86%	163.11%	146.46%	130.22%	113.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	9.00	8.45	4.68	4.44	5.75	4.32	4.08	-
P/RPS	2.58	3.95	2.15	2.07	3.08	2.62	1.76	6.57%
YoY %	-34.68%	83.72%	3.86%	-32.79%	17.56%	48.86%	-	-
Horiz. %	146.59%	224.43%	122.16%	117.61%	175.00%	148.86%	100.00%	-
P/EPS	5.08	14.70	8.26	8.54	14.19	12.70	12.76	-14.22%
YoY %	-65.44%	77.97%	-3.28%	-39.82%	11.73%	-0.47%	-	-
Horiz. %	39.81%	115.20%	64.73%	66.93%	111.21%	99.53%	100.00%	-
EY	19.70	6.80	12.11	11.71	7.05	7.88	7.84	16.58%
YoY %	189.71%	-43.85%	3.42%	66.10%	-10.53%	0.51%	-	-
Horiz. %	251.28%	86.73%	154.46%	149.36%	89.92%	100.51%	100.00%	-
DY	4.15	3.63	2.56	6.91	5.33	5.56	5.88	-5.63%
YoY %	14.33%	41.80%	-62.95%	29.64%	-4.14%	-5.44%	-	-
Horiz. %	70.58%	61.73%	43.54%	117.52%	90.65%	94.56%	100.00%	-
P/NAPS	1.28	1.76	1.08	1.14	1.65	1.44	1.55	-3.13%
YoY %	-27.27%	62.96%	-5.26%	-30.91%	14.58%	-7.10%	-	-
Horiz. %	82.58%	113.55%	69.68%	73.55%	106.45%	92.90%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	10/05/06	30/05/05	-
Price	11.14	8.00	5.10	4.82	6.00	4.76	4.00	-
P/RPS	3.19	3.74	2.34	2.25	3.21	2.88	1.73	10.73%
YoY %	-14.71%	59.83%	4.00%	-29.91%	11.46%	66.47%	-	-
Horiz. %	184.39%	216.18%	135.26%	130.06%	185.55%	166.47%	100.00%	-
P/EPS	6.28	13.92	9.00	9.27	14.80	13.99	12.51	-10.84%
YoY %	-54.89%	54.67%	-2.91%	-37.36%	5.79%	11.83%	-	-
Horiz. %	50.20%	111.27%	71.94%	74.10%	118.31%	111.83%	100.00%	-
EY	15.92	7.18	11.11	10.79	6.76	7.15	7.99	12.16%
YoY %	121.73%	-35.37%	2.97%	59.62%	-5.45%	-10.51%	-	-
Horiz. %	199.25%	89.86%	139.05%	135.04%	84.61%	89.49%	100.00%	-
DY	3.35	3.83	2.35	6.36	5.11	5.04	6.00	-9.25%
YoY %	-12.53%	62.98%	-63.05%	24.46%	1.39%	-16.00%	-	-
Horiz. %	55.83%	63.83%	39.17%	106.00%	85.17%	84.00%	100.00%	-
P/NAPS	1.58	1.67	1.18	1.24	1.72	1.59	1.52	0.64%
YoY %	-5.39%	41.53%	-4.84%	-27.91%	8.18%	4.61%	-	-
Horiz. %	103.95%	109.87%	77.63%	81.58%	113.16%	104.61%	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