[HLFG] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 24.11%
YoY- 77.53%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,165,030 1,142,551 1,176,364 1,160,980 1,085,345 1,300,792 554,256 13.17%
PBT 487,356 796,122 753,177 757,370 484,520 1,010,357 301,322 8.33%
Tax -90,951 -166,432 -142,790 -143,375 -102,431 -113,755 -71,985 3.97%
NP 396,405 629,690 610,387 613,995 382,089 896,602 229,337 9.54%
-
NP to SH 263,449 423,839 411,753 430,896 242,715 787,007 146,381 10.28%
-
Tax Rate 18.66% 20.91% 18.96% 18.93% 21.14% 11.26% 23.89% -
Total Cost 768,625 512,861 565,977 546,985 703,256 404,190 324,919 15.42%
-
Net Worth 14,074,607 12,087,260 10,820,243 9,627,506 7,250,884 7,051,996 4,848,221 19.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,074,607 12,087,260 10,820,243 9,627,506 7,250,884 7,051,996 4,848,221 19.42%
NOSH 1,147,516 1,046,516 1,042,412 1,040,811 1,035,840 1,035,535 1,038,163 1.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 34.03% 55.11% 51.89% 52.89% 35.20% 68.93% 41.38% -
ROE 1.87% 3.51% 3.81% 4.48% 3.35% 11.16% 3.02% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.02 109.18 112.85 111.55 104.78 125.62 53.39 12.45%
EPS 24.50 40.50 39.50 41.40 23.40 76.00 14.10 9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.05 11.55 10.38 9.25 7.00 6.81 4.67 18.67%
Adjusted Per Share Value based on latest NOSH - 1,040,811
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.53 99.57 102.51 101.17 94.58 113.36 48.30 13.17%
EPS 22.96 36.94 35.88 37.55 21.15 68.58 12.76 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.2653 10.5334 9.4293 8.3899 6.3188 6.1454 4.225 19.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 13.96 16.52 15.48 13.20 11.66 8.89 7.46 -
P/RPS 12.92 15.13 13.72 11.83 11.13 7.08 13.97 -1.29%
P/EPS 57.15 40.79 39.19 31.88 49.76 11.70 52.91 1.29%
EY 1.75 2.45 2.55 3.14 2.01 8.55 1.89 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.43 1.49 1.43 1.67 1.31 1.60 -6.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 -
Price 14.14 16.76 15.70 13.70 11.76 8.80 7.80 -
P/RPS 13.09 15.35 13.91 12.28 11.22 7.01 14.61 -1.81%
P/EPS 57.89 41.38 39.75 33.09 50.19 11.58 55.32 0.75%
EY 1.73 2.42 2.52 3.02 1.99 8.64 1.81 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.45 1.51 1.48 1.68 1.29 1.67 -7.00%

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