[HLFG] YoY Annualized Quarter 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- -4.82%

YoY- 9.0%

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. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	4,160,464	3,616,420	2,212,277	2,260,262	2,219,406	1,913,470	1,717,761	15.87%
YoY %	15.04%	63.47%	-2.12%	1.84%	15.99%	11.39%	-	-
Horiz. %	242.20%	210.53%	128.79%	131.58%	129.20%	111.39%	100.00%	-
PBT	2,443,608	2,542,080	1,145,577	1,232,106	1,151,950	883,632	793,306	20.60%
YoY %	-3.87%	121.90%	-7.02%	6.96%	30.37%	11.39%	-	-
Horiz. %	308.03%	320.44%	144.41%	155.31%	145.21%	111.39%	100.00%	-
Tax	-549,586	-321,322	-215,245	-303,236	-311,074	-242,845	-233,565	15.31%
YoY %	-71.04%	-49.28%	29.02%	2.52%	-28.10%	-3.97%	-	-
Horiz. %	235.30%	137.57%	92.16%	129.83%	133.19%	103.97%	100.00%	-
NP	1,894,021	2,220,757	930,332	928,870	840,876	640,786	559,741	22.50%
YoY %	-14.71%	138.71%	0.16%	10.46%	31.23%	14.48%	-	-
Horiz. %	338.37%	396.75%	166.21%	165.95%	150.23%	114.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,303,950	1,835,800	594,534	587,472	538,977	415,286	354,080	24.24%
YoY %	-28.97%	208.78%	1.20%	9.00%	29.78%	17.29%	-	-
Horiz. %	368.26%	518.47%	167.91%	165.92%	152.22%	117.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.49%	12.64%	18.79%	24.61%	27.00%	27.48%	29.44%	-
YoY %	77.93%	-32.73%	-23.65%	-8.85%	-1.75%	-6.66%	-	-
Horiz. %	76.39%	42.93%	63.82%	83.59%	91.71%	93.34%	100.00%	-
Total Cost	2,266,442	1,395,662	1,281,945	1,331,392	1,378,530	1,272,684	1,158,020	11.83%
YoY %	62.39%	8.87%	-3.71%	-3.42%	8.32%	9.90%	-	-
Horiz. %	195.72%	120.52%	110.70%	114.97%	119.04%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	3,122,308	15.07%
YoY %	-0.58%	46.97%	10.88%	11.36%	12.47%	14.52%	-	-
Horiz. %	232.39%	233.75%	159.05%	143.44%	128.80%	114.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	345,518	386,484	317,269	124,405	317,858	314,197	249,784	5.55%
YoY %	-10.60%	21.82%	155.03%	-60.86%	1.17%	25.79%	-	-
Horiz. %	138.33%	154.73%	127.02%	49.81%	127.25%	125.79%	100.00%	-
Div Payout %	26.50%	21.05%	53.36%	21.18%	58.97%	75.66%	70.54%	-
YoY %	25.89%	-60.55%	151.94%	-64.08%	-22.06%	7.26%	-	-
Horiz. %	37.57%	29.84%	75.65%	30.03%	83.60%	107.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	3,122,308	15.07%
YoY %	-0.58%	46.97%	10.88%	11.36%	12.47%	14.52%	-	-
Horiz. %	232.39%	233.75%	159.05%	143.44%	128.80%	114.52%	100.00%	-
NOSH	1,036,554	1,035,225	1,034,573	1,036,715	1,036,494	1,024,555	1,040,769	-0.06%
YoY %	0.13%	0.06%	-0.21%	0.02%	1.17%	-1.56%	-	-
Horiz. %	99.60%	99.47%	99.40%	99.61%	99.59%	98.44%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	45.52%	61.41%	42.05%	41.10%	37.89%	33.49%	32.59%	-
YoY %	-25.88%	46.04%	2.31%	8.47%	13.14%	2.76%	-	-
Horiz. %	139.67%	188.43%	129.03%	126.11%	116.26%	102.76%	100.00%	-
ROE	17.97%	25.15%	11.97%	13.12%	13.40%	11.61%	11.34%	-
YoY %	-28.55%	110.11%	-8.77%	-2.09%	15.42%	2.38%	-	-
Horiz. %	158.47%	221.78%	105.56%	115.70%	118.17%	102.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	401.37	349.34	213.83	218.02	214.13	186.76	165.05	15.94%
YoY %	14.89%	63.37%	-1.92%	1.82%	14.66%	13.15%	-	-
Horiz. %	243.18%	211.66%	129.55%	132.09%	129.74%	113.15%	100.00%	-
EPS	125.73	177.33	57.47	56.67	52.00	40.53	34.00	24.32%
YoY %	-29.10%	208.56%	1.41%	8.98%	28.30%	19.21%	-	-
Horiz. %	369.79%	521.56%	169.03%	166.68%	152.94%	119.21%	100.00%	-
DPS	33.33	37.33	30.67	12.00	30.67	30.67	24.00	5.62%
YoY %	-10.72%	21.72%	155.58%	-60.87%	0.00%	27.79%	-	-
Horiz. %	138.88%	155.54%	127.79%	50.00%	127.79%	127.79%	100.00%	-
NAPS	7.00	7.05	4.80	4.32	3.88	3.49	3.00	15.15%
YoY %	-0.71%	46.88%	11.11%	11.34%	11.17%	16.33%	-	-
Horiz. %	233.33%	235.00%	160.00%	144.00%	129.33%	116.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,039,322
RPS	366.64	318.69	194.95	199.18	195.58	168.62	151.38	15.86%
YoY %	15.05%	63.47%	-2.12%	1.84%	15.99%	11.39%	-	-
Horiz. %	242.20%	210.52%	128.78%	131.58%	129.20%	111.39%	100.00%	-
EPS	114.91	161.78	52.39	51.77	47.50	36.60	31.20	24.24%
YoY %	-28.97%	208.80%	1.20%	8.99%	29.78%	17.31%	-	-
Horiz. %	368.30%	518.53%	167.92%	165.93%	152.24%	117.31%	100.00%	-
DPS	30.45	34.06	27.96	10.96	28.01	27.69	22.01	5.55%
YoY %	-10.60%	21.82%	155.11%	-60.87%	1.16%	25.81%	-	-
Horiz. %	138.35%	154.75%	127.03%	49.80%	127.26%	125.81%	100.00%	-
NAPS	6.3941	6.4316	4.3762	3.9467	3.544	3.151	2.7515	15.07%
YoY %	-0.58%	46.97%	10.88%	11.36%	12.47%	14.52%	-	-
Horiz. %	232.39%	233.75%	159.05%	143.44%	128.80%	114.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	12.30	9.00	8.45	4.68	4.44	5.75	4.32	-
P/RPS	3.06	2.58	3.95	2.15	2.07	3.08	2.62	2.61%
YoY %	18.60%	-34.68%	83.72%	3.86%	-32.79%	17.56%	-	-
Horiz. %	116.79%	98.47%	150.76%	82.06%	79.01%	117.56%	100.00%	-
P/EPS	9.78	5.08	14.70	8.26	8.54	14.19	12.70	-4.25%
YoY %	92.52%	-65.44%	77.97%	-3.28%	-39.82%	11.73%	-	-
Horiz. %	77.01%	40.00%	115.75%	65.04%	67.24%	111.73%	100.00%	-
EY	10.23	19.70	6.80	12.11	11.71	7.05	7.88	4.44%
YoY %	-48.07%	189.71%	-43.85%	3.42%	66.10%	-10.53%	-	-
Horiz. %	129.82%	250.00%	86.29%	153.68%	148.60%	89.47%	100.00%	-
DY	2.71	4.15	3.63	2.56	6.91	5.33	5.56	-11.27%
YoY %	-34.70%	14.33%	41.80%	-62.95%	29.64%	-4.14%	-	-
Horiz. %	48.74%	74.64%	65.29%	46.04%	124.28%	95.86%	100.00%	-
P/NAPS	1.76	1.28	1.76	1.08	1.14	1.65	1.44	3.39%
YoY %	37.50%	-27.27%	62.96%	-5.26%	-30.91%	14.58%	-	-
Horiz. %	122.22%	88.89%	122.22%	75.00%	79.17%	114.58%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	16/05/12	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	10/05/06	-
Price	11.72	11.14	8.00	5.10	4.82	6.00	4.76	-
P/RPS	2.92	3.19	3.74	2.34	2.25	3.21	2.88	0.22%
YoY %	-8.46%	-14.71%	59.83%	4.00%	-29.91%	11.46%	-	-
Horiz. %	101.39%	110.76%	129.86%	81.25%	78.12%	111.46%	100.00%	-
P/EPS	9.32	6.28	13.92	9.00	9.27	14.80	13.99	-6.53%
YoY %	48.41%	-54.89%	54.67%	-2.91%	-37.36%	5.79%	-	-
Horiz. %	66.62%	44.89%	99.50%	64.33%	66.26%	105.79%	100.00%	-
EY	10.73	15.92	7.18	11.11	10.79	6.76	7.15	6.99%
YoY %	-32.60%	121.73%	-35.37%	2.97%	59.62%	-5.45%	-	-
Horiz. %	150.07%	222.66%	100.42%	155.38%	150.91%	94.55%	100.00%	-
DY	2.84	3.35	3.83	2.35	6.36	5.11	5.04	-9.10%
YoY %	-15.22%	-12.53%	62.98%	-63.05%	24.46%	1.39%	-	-
Horiz. %	56.35%	66.47%	75.99%	46.63%	126.19%	101.39%	100.00%	-
P/NAPS	1.67	1.58	1.67	1.18	1.24	1.72	1.59	0.82%
YoY %	5.70%	-5.39%	41.53%	-4.84%	-27.91%	8.18%	-	-
Horiz. %	105.03%	99.37%	105.03%	74.21%	77.99%	108.18%	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