[HLFG] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 47.2%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 549,557 468,889 757,542 525,671 638,681 1,246,741 962,026 -8.90%
PBT 273,088 226,783 298,192 225,707 207,720 158,371 132,352 12.82%
Tax -70,525 -61,642 -87,725 -104,271 -84,204 -98,823 -66,910 0.88%
NP 202,563 165,141 210,467 121,436 123,516 59,548 65,442 20.71%
-
NP to SH 145,757 122,867 210,467 121,436 123,516 59,548 65,442 14.27%
-
Tax Rate 25.83% 27.18% 29.42% 46.20% 40.54% 62.40% 50.55% -
Total Cost 346,994 303,748 547,075 404,235 515,165 1,187,193 896,584 -14.62%
-
Net Worth 3,402,036 2,730,341 2,623,030 2,916,539 2,459,340 1,709,040 1,613,699 13.22%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 35,760 -
Div Payout % - - - - - - 54.64% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,402,036 2,730,341 2,623,030 2,916,539 2,459,340 1,709,040 1,613,699 13.22%
NOSH 1,040,378 1,038,152 1,040,885 1,037,914 548,960 447,392 447,008 15.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 36.86% 35.22% 27.78% 23.10% 19.34% 4.78% 6.80% -
ROE 4.28% 4.50% 8.02% 4.16% 5.02% 3.48% 4.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 52.82 45.17 72.78 50.65 116.34 278.67 215.21 -20.86%
EPS 14.01 11.81 20.22 11.70 22.50 13.31 14.64 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.27 2.63 2.52 2.81 4.48 3.82 3.61 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,037,914
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.89 40.86 66.02 45.81 55.66 108.65 83.84 -8.90%
EPS 12.70 10.71 18.34 10.58 10.76 5.19 5.70 14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.12 -
NAPS 2.9647 2.3793 2.2858 2.5416 2.1432 1.4893 1.4063 13.22%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.64 3.88 4.06 4.06 8.15 4.32 5.85 -
P/RPS 8.78 8.59 5.58 8.02 7.01 1.55 2.72 21.55%
P/EPS 33.12 32.78 20.08 34.70 36.22 32.46 39.96 -3.07%
EY 3.02 3.05 4.98 2.88 2.76 3.08 2.50 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 1.42 1.48 1.61 1.44 1.82 1.13 1.62 -2.17%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 27/08/04 26/08/03 27/08/02 29/08/01 28/08/00 -
Price 4.56 4.28 4.22 5.00 4.64 5.75 6.75 -
P/RPS 8.63 9.48 5.80 9.87 3.99 2.06 3.14 18.34%
P/EPS 32.55 36.16 20.87 42.74 20.62 43.20 46.11 -5.63%
EY 3.07 2.77 4.79 2.34 4.85 2.31 2.17 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 1.39 1.63 1.67 1.78 1.04 1.51 1.87 -4.82%

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