[HLFG] YoY Quarter Result on 30-Sep-2007 [#1]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
06-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -28.27%
YoY- 35.46%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 772,567 562,587 570,692 515,140 453,202 408,516 586,541 4.69%
PBT 507,316 302,824 310,079 271,364 207,889 203,810 192,763 17.49%
Tax -94,843 -59,226 -74,426 -73,538 -58,651 -58,501 -112,882 -2.85%
NP 412,473 243,598 235,653 197,826 149,238 145,309 79,881 31.45%
-
NP to SH 323,801 157,595 147,253 126,598 93,460 91,154 79,881 26.25%
-
Tax Rate 18.70% 19.56% 24.00% 27.10% 28.21% 28.70% 58.56% -
Total Cost 360,094 318,989 335,039 317,314 303,964 263,207 506,660 -5.52%
-
Net Worth 5,555,307 4,696,745 4,179,081 3,839,447 3,430,289 2,829,771 2,683,903 12.88%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 103,450 93,312 93,329 93,391 92,432 83,228 82,900 3.75%
Div Payout % 31.95% 59.21% 63.38% 73.77% 98.90% 91.31% 103.78% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,555,307 4,696,745 4,179,081 3,839,447 3,430,289 2,829,771 2,683,903 12.88%
NOSH 1,034,508 1,036,809 1,036,992 1,037,688 1,027,032 1,040,357 1,036,256 -0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 53.39% 43.30% 41.29% 38.40% 32.93% 35.57% 13.62% -
ROE 5.83% 3.36% 3.52% 3.30% 2.72% 3.22% 2.98% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.68 54.26 55.03 49.64 44.13 39.27 56.60 4.72%
EPS 31.30 15.20 14.20 12.20 9.10 8.80 7.68 26.37%
DPS 10.00 9.00 9.00 9.00 9.00 8.00 8.00 3.78%
NAPS 5.37 4.53 4.03 3.70 3.34 2.72 2.59 12.91%
Adjusted Per Share Value based on latest NOSH - 1,037,688
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 67.33 49.03 49.73 44.89 39.49 35.60 51.11 4.69%
EPS 28.22 13.73 12.83 11.03 8.14 7.94 6.96 26.26%
DPS 9.02 8.13 8.13 8.14 8.06 7.25 7.22 3.77%
NAPS 4.8412 4.093 3.6418 3.3459 2.9893 2.466 2.3389 12.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 9.06 5.38 4.40 5.80 4.66 4.26 4.34 -
P/RPS 12.13 9.91 8.00 11.68 10.56 10.85 7.67 7.93%
P/EPS 28.95 35.39 30.99 47.54 51.21 48.62 56.30 -10.48%
EY 3.45 2.83 3.23 2.10 1.95 2.06 1.78 11.65%
DY 1.10 1.67 2.05 1.55 1.93 1.88 1.84 -8.21%
P/NAPS 1.69 1.19 1.09 1.57 1.40 1.57 1.68 0.09%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 11/11/09 11/11/08 06/11/07 09/11/06 29/11/05 23/11/04 -
Price 8.98 6.46 3.98 5.75 4.70 4.10 4.50 -
P/RPS 12.02 11.91 7.23 11.58 10.65 10.44 7.95 7.12%
P/EPS 28.69 42.50 28.03 47.13 51.65 46.79 58.38 -11.16%
EY 3.49 2.35 3.57 2.12 1.94 2.14 1.71 12.61%
DY 1.11 1.39 2.26 1.57 1.91 1.95 1.78 -7.56%
P/NAPS 1.67 1.43 0.99 1.55 1.41 1.51 1.74 -0.68%

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