[HLFG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 21.72%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,206,497 1,218,926 1,156,615 1,044,194 1,037,815 953,190 799,400 7.09%
PBT 788,808 780,454 715,611 565,420 561,042 516,124 591,655 4.90%
Tax -188,290 -90,791 -55,893 -11,679 -128,120 -109,825 -82,983 14.61%
NP 600,518 689,663 659,718 553,741 432,922 406,299 508,672 2.80%
-
NP to SH 393,497 441,250 450,255 389,561 255,605 296,729 414,946 -0.87%
-
Tax Rate 23.87% 11.63% 7.81% 2.07% 22.84% 21.28% 14.03% -
Total Cost 605,979 529,263 496,897 490,453 604,893 546,891 290,728 13.00%
-
Net Worth 15,399,676 13,111,428 11,465,795 10,061,922 8,325,323 7,454,248 4,144,154 24.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 186,356 - -
Div Payout % - - - - - 62.80% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 15,399,676 13,111,428 11,465,795 10,061,922 8,325,323 7,454,248 4,144,154 24.43%
NOSH 1,147,516 1,050,595 1,047,104 1,041,606 1,040,665 1,035,312 1,036,038 1.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 49.77% 56.58% 57.04% 53.03% 41.71% 42.63% 63.63% -
ROE 2.56% 3.37% 3.93% 3.87% 3.07% 3.98% 10.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.14 116.02 110.46 100.25 99.73 92.07 77.16 5.28%
EPS 34.40 42.00 43.00 37.40 24.60 28.60 40.10 -2.52%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 13.42 12.48 10.95 9.66 8.00 7.20 4.00 22.33%
Adjusted Per Share Value based on latest NOSH - 1,041,606
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.14 106.22 100.79 91.00 90.44 83.07 69.66 7.09%
EPS 34.40 38.45 39.24 33.95 22.27 25.86 36.16 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 16.24 0.00 -
NAPS 13.42 11.4259 9.9918 8.7684 7.2551 6.496 3.6114 24.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 14.68 15.16 16.14 14.46 12.24 13.18 8.41 -
P/RPS 13.96 13.07 14.61 14.42 12.27 14.32 10.90 4.20%
P/EPS 42.81 36.10 37.53 38.66 49.83 45.99 21.00 12.59%
EY 2.34 2.77 2.66 2.59 2.01 2.17 4.76 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 1.09 1.21 1.47 1.50 1.53 1.83 2.10 -10.34%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 -
Price 16.10 13.22 17.04 14.12 12.18 11.68 8.58 -
P/RPS 15.31 11.39 15.43 14.09 12.21 12.69 11.12 5.46%
P/EPS 46.95 31.48 39.63 37.75 49.59 40.75 21.42 13.95%
EY 2.13 3.18 2.52 2.65 2.02 2.45 4.67 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.20 1.06 1.56 1.46 1.52 1.62 2.15 -9.25%

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