[HLFG] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 109.58%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,980,692 2,073,359 1,116,843 1,169,443 1,089,159 939,619 807,586 16.12%
PBT 975,143 1,517,673 604,146 652,267 580,081 443,910 353,519 18.41%
Tax -225,792 -208,598 -131,211 -162,287 -158,023 -122,141 -105,383 13.53%
NP 749,351 1,309,075 472,935 489,980 422,058 321,769 248,136 20.21%
-
NP to SH 464,697 1,112,261 303,976 308,610 270,889 209,271 156,960 19.81%
-
Tax Rate 23.15% 13.74% 21.72% 24.88% 27.24% 27.51% 29.81% -
Total Cost 1,231,341 764,284 643,908 679,463 667,101 617,850 559,450 14.04%
-
Net Worth 7,258,238 7,052,604 4,828,462 4,256,332 3,902,462 3,477,591 4,943,452 6.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 103,689 103,562 93,053 93,204 93,409 92,325 83,258 3.72%
Div Payout % 22.31% 9.31% 30.61% 30.20% 34.48% 44.12% 53.04% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 7,258,238 7,052,604 4,828,462 4,256,332 3,902,462 3,477,591 4,943,452 6.60%
NOSH 1,036,891 1,035,624 1,033,931 1,035,604 1,037,888 1,025,838 1,040,726 -0.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 37.83% 63.14% 42.35% 41.90% 38.75% 34.24% 30.73% -
ROE 6.40% 15.77% 6.30% 7.25% 6.94% 6.02% 3.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 191.02 200.20 108.02 112.92 104.94 91.60 77.60 16.19%
EPS 44.80 107.40 29.40 29.80 26.10 20.40 15.10 19.86%
DPS 10.00 10.00 9.00 9.00 9.00 9.00 8.00 3.78%
NAPS 7.00 6.81 4.67 4.11 3.76 3.39 4.75 6.67%
Adjusted Per Share Value based on latest NOSH - 1,034,339
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 174.55 182.71 98.42 103.06 95.98 82.80 71.17 16.12%
EPS 40.95 98.02 26.79 27.20 23.87 18.44 13.83 19.82%
DPS 9.14 9.13 8.20 8.21 8.23 8.14 7.34 3.72%
NAPS 6.3962 6.215 4.255 3.7508 3.439 3.0646 4.3564 6.60%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 11.66 8.89 7.46 3.98 6.00 4.96 3.92 -
P/RPS 6.10 4.44 6.91 3.52 5.72 5.42 5.05 3.19%
P/EPS 26.02 8.28 25.37 13.36 22.99 24.31 25.99 0.01%
EY 3.84 12.08 3.94 7.49 4.35 4.11 3.85 -0.04%
DY 0.86 1.12 1.21 2.26 1.50 1.81 2.04 -13.40%
P/NAPS 1.67 1.31 1.60 0.97 1.60 1.46 0.83 12.35%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 10/02/09 14/02/08 26/02/07 23/02/06 -
Price 11.76 8.80 7.80 4.38 5.00 6.55 4.34 -
P/RPS 6.16 4.40 7.22 3.88 4.76 7.15 5.59 1.63%
P/EPS 26.24 8.19 26.53 14.70 19.16 32.11 28.78 -1.52%
EY 3.81 12.20 3.77 6.80 5.22 3.11 3.48 1.52%
DY 0.85 1.14 1.15 2.05 1.80 1.37 1.84 -12.07%
P/NAPS 1.68 1.29 1.67 1.07 1.33 1.93 0.91 10.75%

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