[HLFG] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.2%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,139,656 638,956 542,365 525,754 575,396 495,484 480,734 15.45%
PBT 857,563 388,887 255,035 271,813 283,882 218,814 241,461 23.49%
Tax -186,398 -32,394 -30,223 -65,140 -75,283 -59,993 -69,791 17.77%
NP 671,165 356,493 224,812 206,673 208,599 158,821 171,670 25.48%
-
NP to SH 513,266 264,589 141,923 131,994 133,344 102,194 108,600 29.51%
-
Tax Rate 21.74% 8.33% 11.85% 23.97% 26.52% 27.42% 28.90% -
Total Cost 468,491 282,463 317,553 319,081 366,797 336,663 309,064 7.17%
-
Net Worth 7,252,974 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 3,122,497 15.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 155,420 186,039 145,030 - 145,844 143,071 104,083 6.90%
Div Payout % 30.28% 70.31% 102.19% - 109.38% 140.00% 95.84% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,252,974 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 3,122,497 15.06%
NOSH 1,036,139 1,033,550 1,035,934 1,039,322 1,041,749 1,021,940 1,040,832 -0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 58.89% 55.79% 41.45% 39.31% 36.25% 32.05% 35.71% -
ROE 7.08% 3.63% 2.85% 2.94% 3.30% 2.87% 3.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.99 61.82 52.36 50.59 55.23 48.48 46.19 15.54%
EPS 49.50 25.60 13.70 12.70 12.80 10.00 10.40 29.66%
DPS 15.00 18.00 14.00 0.00 14.00 14.00 10.00 6.98%
NAPS 7.00 7.05 4.80 4.32 3.88 3.49 3.00 15.15%
Adjusted Per Share Value based on latest NOSH - 1,039,322
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.31 55.68 47.26 45.82 50.14 43.18 41.89 15.45%
EPS 44.73 23.06 12.37 11.50 11.62 8.91 9.46 29.52%
DPS 13.54 16.21 12.64 0.00 12.71 12.47 9.07 6.89%
NAPS 6.3206 6.3498 4.3333 3.9127 3.5224 3.1081 2.7211 15.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 12.30 9.00 8.45 4.68 4.44 5.75 4.32 -
P/RPS 11.18 14.56 16.14 9.25 8.04 11.86 9.35 3.02%
P/EPS 24.83 35.16 61.68 36.85 34.69 57.50 41.40 -8.16%
EY 4.03 2.84 1.62 2.71 2.88 1.74 2.42 8.86%
DY 1.22 2.00 1.66 0.00 3.15 2.43 2.31 -10.08%
P/NAPS 1.76 1.28 1.76 1.08 1.14 1.65 1.44 3.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 10/05/06 -
Price 11.72 11.14 8.00 5.10 4.82 6.00 4.76 -
P/RPS 10.66 18.02 15.28 10.08 8.73 12.38 10.31 0.55%
P/EPS 23.66 43.52 58.39 40.16 37.66 60.00 45.62 -10.35%
EY 4.23 2.30 1.71 2.49 2.66 1.67 2.19 11.58%
DY 1.28 1.62 1.75 0.00 2.90 2.33 2.10 -7.91%
P/NAPS 1.67 1.58 1.67 1.18 1.24 1.72 1.59 0.82%

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