[HLFG] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -88.25%
YoY- -87.59%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 495,484 480,734 609,731 553,503 659,206 622,798 628,073 -3.87%
PBT 218,814 241,461 194,614 37,636 197,750 194,649 112,881 11.65%
Tax -59,993 -69,791 -107,851 -27,401 -115,254 -96,187 -79,680 -4.61%
NP 158,821 171,670 86,763 10,235 82,496 98,462 33,201 29.78%
-
NP to SH 102,194 108,600 86,763 10,235 82,496 98,462 33,201 20.59%
-
Tax Rate 27.42% 28.90% 55.42% 72.81% 58.28% 49.42% 70.59% -
Total Cost 336,663 309,064 522,968 543,268 576,710 524,336 594,872 -9.04%
-
Net Worth 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 13.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 143,071 104,083 103,770 73,107 83,119 52,541 35,796 25.96%
Div Payout % 140.00% 95.84% 119.60% 714.29% 100.76% 53.36% 107.82% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 13.53%
NOSH 1,021,940 1,040,832 1,037,705 1,044,387 1,038,992 525,410 447,452 14.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 32.05% 35.71% 14.23% 1.85% 12.51% 15.81% 5.29% -
ROE 2.87% 3.48% 3.17% 0.42% 2.93% 4.39% 1.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.48 46.19 58.76 53.00 63.45 118.54 140.37 -16.23%
EPS 10.00 10.40 8.34 1.00 7.94 18.74 7.42 5.09%
DPS 14.00 10.00 10.00 7.00 8.00 10.00 8.00 9.77%
NAPS 3.49 3.00 2.64 2.36 2.71 4.27 3.72 -1.05%
Adjusted Per Share Value based on latest NOSH - 1,044,387
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 43.18 41.89 53.13 48.23 57.45 54.27 54.73 -3.87%
EPS 8.91 9.46 7.56 0.89 7.19 8.58 2.89 20.63%
DPS 12.47 9.07 9.04 6.37 7.24 4.58 3.12 25.96%
NAPS 3.1081 2.7211 2.3874 2.1479 2.4537 1.9551 1.4505 13.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.75 4.32 4.08 4.76 3.86 7.10 3.80 -
P/RPS 11.86 9.35 6.94 8.98 6.08 5.99 2.71 27.88%
P/EPS 57.50 41.40 48.80 485.71 48.61 37.89 51.21 1.94%
EY 1.74 2.42 2.05 0.21 2.06 2.64 1.95 -1.88%
DY 2.43 2.31 2.45 1.47 2.07 1.41 2.11 2.38%
P/NAPS 1.65 1.44 1.55 2.02 1.42 1.66 1.02 8.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 10/05/06 30/05/05 26/05/04 08/05/03 07/05/02 30/05/01 -
Price 6.00 4.76 4.00 4.14 3.82 8.50 4.44 -
P/RPS 12.38 10.31 6.81 7.81 6.02 7.17 3.16 25.54%
P/EPS 60.00 45.62 47.84 422.45 48.11 45.36 59.84 0.04%
EY 1.67 2.19 2.09 0.24 2.08 2.20 1.67 0.00%
DY 2.33 2.10 2.50 1.69 2.09 1.18 1.80 4.39%
P/NAPS 1.72 1.59 1.52 1.75 1.41 1.99 1.19 6.32%

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