[HLFG] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.12%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,160,980 1,085,345 1,300,792 554,256 598,751 574,019 486,417 15.58%
PBT 757,370 484,520 1,010,357 301,322 342,188 308,717 236,021 21.42%
Tax -143,375 -102,431 -113,755 -71,985 -87,861 -84,485 -63,490 14.52%
NP 613,995 382,089 896,602 229,337 254,327 224,232 172,531 23.53%
-
NP to SH 430,896 242,715 787,007 146,381 161,357 144,291 115,811 24.45%
-
Tax Rate 18.93% 21.14% 11.26% 23.89% 25.68% 27.37% 26.90% -
Total Cost 546,985 703,256 404,190 324,919 344,424 349,787 313,886 9.68%
-
Net Worth 9,627,506 7,250,884 7,051,996 4,848,221 4,251,136 3,903,123 3,474,330 18.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,627,506 7,250,884 7,051,996 4,848,221 4,251,136 3,903,123 3,474,330 18.49%
NOSH 1,040,811 1,035,840 1,035,535 1,038,163 1,034,339 1,038,064 1,024,876 0.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 52.89% 35.20% 68.93% 41.38% 42.48% 39.06% 35.47% -
ROE 4.48% 3.35% 11.16% 3.02% 3.80% 3.70% 3.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 111.55 104.78 125.62 53.39 57.89 55.30 47.46 15.29%
EPS 41.40 23.40 76.00 14.10 15.60 13.90 11.30 24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.25 7.00 6.81 4.67 4.11 3.76 3.39 18.19%
Adjusted Per Share Value based on latest NOSH - 1,038,163
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.31 95.64 114.63 48.84 52.76 50.58 42.86 15.58%
EPS 37.97 21.39 69.35 12.90 14.22 12.72 10.21 24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4841 6.3897 6.2145 4.2724 3.7463 3.4396 3.0617 18.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 13.20 11.66 8.89 7.46 3.98 6.00 4.96 -
P/RPS 11.83 11.13 7.08 13.97 6.88 10.85 10.45 2.08%
P/EPS 31.88 49.76 11.70 52.91 25.51 43.17 43.89 -5.18%
EY 3.14 2.01 8.55 1.89 3.92 2.32 2.28 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.67 1.31 1.60 0.97 1.60 1.46 -0.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 23/02/11 24/02/10 10/02/09 14/02/08 26/02/07 -
Price 13.70 11.76 8.80 7.80 4.38 5.00 6.55 -
P/RPS 12.28 11.22 7.01 14.61 7.57 9.04 13.80 -1.92%
P/EPS 33.09 50.19 11.58 55.32 28.08 35.97 57.96 -8.91%
EY 3.02 1.99 8.64 1.81 3.56 2.78 1.73 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.68 1.29 1.67 1.07 1.33 1.93 -4.32%

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