[HLFG] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 123.92%
YoY- 33.33%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,116,843 1,169,443 1,089,159 939,619 807,586 1,198,563 1,221,120 -1.47%
PBT 604,146 652,267 580,081 443,910 353,519 379,346 383,212 7.87%
Tax -131,211 -162,287 -158,023 -122,141 -105,383 -216,711 -215,447 -7.92%
NP 472,935 489,980 422,058 321,769 248,136 162,635 167,765 18.83%
-
NP to SH 303,976 308,610 270,889 209,271 156,960 162,635 167,765 10.40%
-
Tax Rate 21.72% 24.88% 27.24% 27.51% 29.81% 57.13% 56.22% -
Total Cost 643,908 679,463 667,101 617,850 559,450 1,035,928 1,053,355 -7.86%
-
Net Worth 4,828,462 4,256,332 3,902,462 3,477,591 4,943,452 2,717,868 2,444,189 12.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 93,053 93,204 93,409 92,325 83,258 83,306 62,404 6.87%
Div Payout % 30.61% 30.20% 34.48% 44.12% 53.04% 51.22% 37.20% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,828,462 4,256,332 3,902,462 3,477,591 4,943,452 2,717,868 2,444,189 12.00%
NOSH 1,033,931 1,035,604 1,037,888 1,025,838 1,040,726 1,041,329 1,040,080 -0.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 42.35% 41.90% 38.75% 34.24% 30.73% 13.57% 13.74% -
ROE 6.30% 7.25% 6.94% 6.02% 3.18% 5.98% 6.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.02 112.92 104.94 91.60 77.60 115.10 117.41 -1.37%
EPS 29.40 29.80 26.10 20.40 15.10 15.63 16.13 10.51%
DPS 9.00 9.00 9.00 9.00 8.00 8.00 6.00 6.98%
NAPS 4.67 4.11 3.76 3.39 4.75 2.61 2.35 12.11%
Adjusted Per Share Value based on latest NOSH - 1,024,876
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.42 103.06 95.98 82.80 71.17 105.62 107.61 -1.47%
EPS 26.79 27.20 23.87 18.44 13.83 14.33 14.78 10.41%
DPS 8.20 8.21 8.23 8.14 7.34 7.34 5.50 6.87%
NAPS 4.255 3.7508 3.439 3.0646 4.3564 2.3951 2.1539 12.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 7.46 3.98 6.00 4.96 3.92 4.46 5.00 -
P/RPS 6.91 3.52 5.72 5.42 5.05 3.87 4.26 8.38%
P/EPS 25.37 13.36 22.99 24.31 25.99 28.56 31.00 -3.28%
EY 3.94 7.49 4.35 4.11 3.85 3.50 3.23 3.36%
DY 1.21 2.26 1.50 1.81 2.04 1.79 1.20 0.13%
P/NAPS 1.60 0.97 1.60 1.46 0.83 1.71 2.13 -4.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 10/02/09 14/02/08 26/02/07 23/02/06 22/02/05 27/02/04 -
Price 7.80 4.38 5.00 6.55 4.34 4.38 5.55 -
P/RPS 7.22 3.88 4.76 7.15 5.59 3.81 4.73 7.29%
P/EPS 26.53 14.70 19.16 32.11 28.78 28.04 34.41 -4.23%
EY 3.77 6.80 5.22 3.11 3.48 3.57 2.91 4.40%
DY 1.15 2.05 1.80 1.37 1.84 1.83 1.08 1.05%
P/NAPS 1.67 1.07 1.33 1.93 0.91 1.68 2.36 -5.59%

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