[HLFG] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 23.92%
YoY- 75.99%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 554,256 598,751 574,019 486,417 399,070 612,022 607,462 -1.51%
PBT 301,322 342,188 308,717 236,021 149,709 186,583 193,469 7.65%
Tax -71,985 -87,861 -84,485 -63,490 -46,882 -103,829 -106,399 -6.29%
NP 229,337 254,327 224,232 172,531 102,827 82,754 87,070 17.49%
-
NP to SH 146,381 161,357 144,291 115,811 65,806 82,754 87,070 9.03%
-
Tax Rate 23.89% 25.68% 27.37% 26.90% 31.32% 55.65% 55.00% -
Total Cost 324,919 344,424 349,787 313,886 296,243 529,268 520,392 -7.54%
-
Net Worth 4,848,221 4,251,136 3,903,123 3,474,330 4,945,918 2,730,777 2,444,617 12.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 62,415 -
Div Payout % - - - - - - 71.68% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,848,221 4,251,136 3,903,123 3,474,330 4,945,918 2,730,777 2,444,617 12.07%
NOSH 1,038,163 1,034,339 1,038,064 1,024,876 1,041,245 1,046,275 1,040,262 -0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 41.38% 42.48% 39.06% 35.47% 25.77% 13.52% 14.33% -
ROE 3.02% 3.80% 3.70% 3.33% 1.33% 3.03% 3.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.39 57.89 55.30 47.46 38.33 58.50 58.40 -1.48%
EPS 14.10 15.60 13.90 11.30 6.30 7.95 8.37 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 4.67 4.11 3.76 3.39 4.75 2.61 2.35 12.11%
Adjusted Per Share Value based on latest NOSH - 1,024,876
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.84 52.76 50.58 42.86 35.17 53.93 53.53 -1.51%
EPS 12.90 14.22 12.72 10.21 5.80 7.29 7.67 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
NAPS 4.2724 3.7463 3.4396 3.0617 4.3585 2.4065 2.1543 12.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 7.46 3.98 6.00 4.96 3.92 4.46 5.00 -
P/RPS 13.97 6.88 10.85 10.45 10.23 7.62 8.56 8.49%
P/EPS 52.91 25.51 43.17 43.89 62.03 56.39 59.74 -2.00%
EY 1.89 3.92 2.32 2.28 1.61 1.77 1.67 2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 1.60 0.97 1.60 1.46 0.83 1.71 2.13 -4.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 10/02/09 14/02/08 26/02/07 23/02/06 22/02/05 27/02/04 -
Price 7.80 4.38 5.00 6.55 4.34 4.38 5.55 -
P/RPS 14.61 7.57 9.04 13.80 11.32 7.49 9.50 7.43%
P/EPS 55.32 28.08 35.97 57.96 68.67 55.38 66.31 -2.97%
EY 1.81 3.56 2.78 1.73 1.46 1.81 1.51 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 1.67 1.07 1.33 1.93 0.91 1.68 2.36 -5.59%

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