[HLFG] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 243.5%
YoY- 265.9%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,349,193 2,241,359 1,980,692 2,073,359 1,116,843 1,169,443 1,089,159 13.65%
PBT 1,565,753 1,446,083 975,143 1,517,673 604,146 652,267 580,081 17.97%
Tax -317,997 -313,852 -225,792 -208,598 -131,211 -162,287 -158,023 12.34%
NP 1,247,756 1,132,231 749,351 1,309,075 472,935 489,980 422,058 19.78%
-
NP to SH 841,942 778,093 464,697 1,112,261 303,976 308,610 270,889 20.78%
-
Tax Rate 20.31% 21.70% 23.15% 13.74% 21.72% 24.88% 27.24% -
Total Cost 1,101,437 1,109,128 1,231,341 764,284 643,908 679,463 667,101 8.70%
-
Net Worth 10,829,440 9,622,138 7,258,238 7,052,604 4,828,462 4,256,332 3,902,462 18.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 135,628 135,230 103,689 103,562 93,053 93,204 93,409 6.40%
Div Payout % 16.11% 17.38% 22.31% 9.31% 30.61% 30.20% 34.48% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 10,829,440 9,622,138 7,258,238 7,052,604 4,828,462 4,256,332 3,902,462 18.52%
NOSH 1,043,298 1,040,231 1,036,891 1,035,624 1,033,931 1,035,604 1,037,888 0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 53.11% 50.52% 37.83% 63.14% 42.35% 41.90% 38.75% -
ROE 7.77% 8.09% 6.40% 15.77% 6.30% 7.25% 6.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 225.17 215.47 191.02 200.20 108.02 112.92 104.94 13.55%
EPS 80.70 74.80 44.80 107.40 29.40 29.80 26.10 20.67%
DPS 13.00 13.00 10.00 10.00 9.00 9.00 9.00 6.31%
NAPS 10.38 9.25 7.00 6.81 4.67 4.11 3.76 18.42%
Adjusted Per Share Value based on latest NOSH - 1,035,535
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 207.02 197.52 174.55 182.71 98.42 103.06 95.98 13.65%
EPS 74.20 68.57 40.95 98.02 26.79 27.20 23.87 20.78%
DPS 11.95 11.92 9.14 9.13 8.20 8.21 8.23 6.40%
NAPS 9.5433 8.4794 6.3962 6.215 4.255 3.7508 3.439 18.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 15.48 13.20 11.66 8.89 7.46 3.98 6.00 -
P/RPS 6.87 6.13 6.10 4.44 6.91 3.52 5.72 3.09%
P/EPS 19.18 17.65 26.02 8.28 25.37 13.36 22.99 -2.97%
EY 5.21 5.67 3.84 12.08 3.94 7.49 4.35 3.04%
DY 0.84 0.98 0.86 1.12 1.21 2.26 1.50 -9.20%
P/NAPS 1.49 1.43 1.67 1.31 1.60 0.97 1.60 -1.17%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 10/02/09 14/02/08 -
Price 15.70 13.70 11.76 8.80 7.80 4.38 5.00 -
P/RPS 6.97 6.36 6.16 4.40 7.22 3.88 4.76 6.55%
P/EPS 19.45 18.32 26.24 8.19 26.53 14.70 19.16 0.25%
EY 5.14 5.46 3.81 12.20 3.77 6.80 5.22 -0.25%
DY 0.83 0.95 0.85 1.14 1.15 2.05 1.80 -12.09%
P/NAPS 1.51 1.48 1.68 1.29 1.67 1.07 1.33 2.13%

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