[HLFG] YoY Cumulative 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- 42.77%

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
Cumulative Result
Revenue	3,120,348	2,712,315	1,659,208	1,695,197	1,664,555	1,435,103	1,288,321	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	1,832,706	1,906,560	859,183	924,080	863,963	662,724	594,980	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	-412,190	-240,992	-161,434	-227,427	-233,306	-182,134	-175,174	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	1,420,516	1,665,568	697,749	696,653	630,657	480,590	419,806	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	977,963	1,376,850	445,901	440,604	404,233	311,465	265,560	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	1,699,832	1,046,747	961,459	998,544	1,033,898	954,513	868,515	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	259,138	289,863	237,951	93,304	238,393	235,647	187,338	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	13.48%	18.87%	8.98%	9.84%	10.05%	8.71%	8.51%	-
YoY %	-28.56%	110.13%	-8.74%	-2.09%	15.38%	2.35%	-	-
Horiz. %	158.40%	221.74%	105.52%	115.63%	118.10%	102.35%	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	301.03	262.00	160.38	163.52	160.59	140.07	123.79	15.94%
YoY %	14.90%	63.36%	-1.92%	1.82%	14.65%	13.15%	-	-
Horiz. %	243.18%	211.65%	129.56%	132.09%	129.73%	113.15%	100.00%	-
EPS	94.30	133.00	43.10	42.50	39.00	30.40	25.50	24.32%
YoY %	-29.10%	208.58%	1.41%	8.97%	28.29%	19.22%	-	-
Horiz. %	369.80%	521.57%	169.02%	166.67%	152.94%	119.22%	100.00%	-
DPS	25.00	28.00	23.00	9.00	23.00	23.00	18.00	5.62%
YoY %	-10.71%	21.74%	155.56%	-60.87%	0.00%	27.78%	-	-
Horiz. %	138.89%	155.56%	127.78%	50.00%	127.78%	127.78%	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	271.92	236.36	144.59	147.73	145.06	125.06	112.27	15.87%
YoY %	15.04%	63.47%	-2.13%	1.84%	15.99%	11.39%	-	-
Horiz. %	242.20%	210.53%	128.79%	131.58%	129.21%	111.39%	100.00%	-
EPS	85.22	119.99	38.86	38.40	35.23	27.14	23.14	24.24%
YoY %	-28.98%	208.78%	1.20%	9.00%	29.81%	17.29%	-	-
Horiz. %	368.28%	518.54%	167.93%	165.95%	152.25%	117.29%	100.00%	-
DPS	22.58	25.26	20.74	8.13	20.77	20.54	16.33	5.54%
YoY %	-10.61%	21.79%	155.10%	-60.86%	1.12%	25.78%	-	-
Horiz. %	138.27%	154.68%	127.01%	49.79%	127.19%	125.78%	100.00%	-
NAPS	6.3231	6.3601	4.3276	3.9029	3.5046	3.116	2.7209	15.07%
YoY %	-0.58%	46.97%	10.88%	11.37%	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	4.09	3.44	5.27	2.86	2.76	4.11	3.49	2.67%
YoY %	18.90%	-34.72%	84.27%	3.62%	-32.85%	17.77%	-	-
Horiz. %	117.19%	98.57%	151.00%	81.95%	79.08%	117.77%	100.00%	-
P/EPS	13.04	6.77	19.61	11.01	11.38	18.91	16.93	-4.25%
YoY %	92.61%	-65.48%	78.11%	-3.25%	-39.82%	11.70%	-	-
Horiz. %	77.02%	39.99%	115.83%	65.03%	67.22%	111.70%	100.00%	-
EY	7.67	14.78	5.10	9.08	8.78	5.29	5.91	4.43%
YoY %	-48.11%	189.80%	-43.83%	3.42%	65.97%	-10.49%	-	-
Horiz. %	129.78%	250.08%	86.29%	153.64%	148.56%	89.51%	100.00%	-
DY	2.03	3.11	2.72	1.92	5.18	4.00	4.17	-11.29%
YoY %	-34.73%	14.34%	41.67%	-62.93%	29.50%	-4.08%	-	-
Horiz. %	48.68%	74.58%	65.23%	46.04%	124.22%	95.92%	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	3.89	4.25	4.99	3.12	3.00	4.28	3.85	0.17%
YoY %	-8.47%	-14.83%	59.94%	4.00%	-29.91%	11.17%	-	-
Horiz. %	101.04%	110.39%	129.61%	81.04%	77.92%	111.17%	100.00%	-
P/EPS	12.42	8.38	18.56	12.00	12.36	19.74	18.66	-6.55%
YoY %	48.21%	-54.85%	54.67%	-2.91%	-37.39%	5.79%	-	-
Horiz. %	66.56%	44.91%	99.46%	64.31%	66.24%	105.79%	100.00%	-
EY	8.05	11.94	5.39	8.33	8.09	5.07	5.36	7.00%
YoY %	-32.58%	121.52%	-35.29%	2.97%	59.57%	-5.41%	-	-
Horiz. %	150.19%	222.76%	100.56%	155.41%	150.93%	94.59%	100.00%	-
DY	2.13	2.51	2.88	1.76	4.77	3.83	3.78	-9.10%
YoY %	-15.14%	-12.85%	63.64%	-63.10%	24.54%	1.32%	-	-
Horiz. %	56.35%	66.40%	76.19%	46.56%	126.19%	101.32%	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