[HLFG] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -5.91%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,449,108 4,362,690 4,536,897 4,433,084 4,160,464 3,616,420 2,212,277 12.33%
PBT 2,368,306 2,990,441 3,058,149 2,752,825 2,443,608 2,542,080 1,145,577 12.85%
Tax -417,605 -629,489 -581,298 -604,781 -549,586 -321,322 -215,245 11.66%
NP 1,950,701 2,360,952 2,476,850 2,148,044 1,894,021 2,220,757 930,332 13.12%
-
NP to SH 1,287,197 1,572,657 1,675,496 1,464,172 1,303,950 1,835,800 594,534 13.72%
-
Tax Rate 17.63% 21.05% 19.01% 21.97% 22.49% 12.64% 18.79% -
Total Cost 2,498,406 2,001,738 2,060,046 2,285,040 2,266,442 1,395,662 1,281,945 11.75%
-
Net Worth 15,158,698 12,528,185 11,158,385 9,899,799 7,255,878 7,298,340 4,965,951 20.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 581,408 530,736 528,372 499,149 345,518 386,484 317,269 10.61%
Div Payout % 45.17% 33.75% 31.54% 34.09% 26.50% 21.05% 53.36% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 15,158,698 12,528,185 11,158,385 9,899,799 7,255,878 7,298,340 4,965,951 20.42%
NOSH 1,147,516 1,047,507 1,042,839 1,039,894 1,036,554 1,035,225 1,034,573 1.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 43.84% 54.12% 54.59% 48.45% 45.52% 61.41% 42.05% -
ROE 8.49% 12.55% 15.02% 14.79% 17.97% 25.15% 11.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 387.72 416.48 435.05 426.30 401.37 349.34 213.83 10.41%
EPS 118.13 150.13 160.67 140.80 125.73 177.33 57.47 12.74%
DPS 50.67 50.67 50.67 48.00 33.33 37.33 30.67 8.71%
NAPS 13.21 11.96 10.70 9.52 7.00 7.05 4.80 18.36%
Adjusted Per Share Value based on latest NOSH - 1,039,077
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 387.72 380.19 395.37 386.32 362.56 315.15 192.79 12.33%
EPS 118.13 137.05 146.01 127.59 113.63 159.98 51.81 14.71%
DPS 50.67 46.25 46.04 43.50 30.11 33.68 27.65 10.61%
NAPS 13.21 10.9176 9.7239 8.6271 6.3231 6.3601 4.3276 20.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 15.52 16.96 15.68 14.94 12.30 9.00 8.45 -
P/RPS 4.00 4.07 3.60 3.50 3.06 2.58 3.95 0.20%
P/EPS 13.84 11.30 9.76 10.61 9.78 5.08 14.70 -0.99%
EY 7.23 8.85 10.25 9.42 10.23 19.70 6.80 1.02%
DY 3.26 2.99 3.23 3.21 2.71 4.15 3.63 -1.77%
P/NAPS 1.17 1.42 1.47 1.57 1.76 1.28 1.76 -6.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 -
Price 14.92 15.80 15.70 15.96 11.72 11.14 8.00 -
P/RPS 3.85 3.79 3.61 3.74 2.92 3.19 3.74 0.48%
P/EPS 13.30 10.52 9.77 11.34 9.32 6.28 13.92 -0.75%
EY 7.52 9.50 10.23 8.82 10.73 15.92 7.18 0.77%
DY 3.40 3.21 3.23 3.01 2.84 3.35 3.83 -1.96%
P/NAPS 1.13 1.32 1.47 1.68 1.67 1.58 1.67 -6.29%

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