[HLFG] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -3.05%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,083,454 1,139,656 638,956 542,365 525,754 575,396 495,484 13.91%
PBT 618,536 857,563 388,887 255,035 271,813 283,882 218,814 18.89%
Tax -139,734 -186,398 -32,394 -30,223 -65,140 -75,283 -59,993 15.11%
NP 478,802 671,165 356,493 224,812 206,673 208,599 158,821 20.17%
-
NP to SH 320,036 513,266 264,589 141,923 131,994 133,344 102,194 20.93%
-
Tax Rate 22.59% 21.74% 8.33% 11.85% 23.97% 26.52% 27.42% -
Total Cost 604,652 468,491 282,463 317,553 319,081 366,797 336,663 10.24%
-
Net Worth 9,892,022 7,252,974 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 18.51%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 238,987 155,420 186,039 145,030 - 145,844 143,071 8.91%
Div Payout % 74.68% 30.28% 70.31% 102.19% - 109.38% 140.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 9,892,022 7,252,974 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 18.51%
NOSH 1,039,077 1,036,139 1,033,550 1,035,934 1,039,322 1,041,749 1,021,940 0.27%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 44.19% 58.89% 55.79% 41.45% 39.31% 36.25% 32.05% -
ROE 3.24% 7.08% 3.63% 2.85% 2.94% 3.30% 2.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 104.27 109.99 61.82 52.36 50.59 55.23 48.48 13.60%
EPS 30.80 49.50 25.60 13.70 12.70 12.80 10.00 20.60%
DPS 23.00 15.00 18.00 14.00 0.00 14.00 14.00 8.61%
NAPS 9.52 7.00 7.05 4.80 4.32 3.88 3.49 18.18%
Adjusted Per Share Value based on latest NOSH - 1,035,934
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 94.42 99.31 55.68 47.26 45.82 50.14 43.18 13.91%
EPS 27.89 44.73 23.06 12.37 11.50 11.62 8.91 20.92%
DPS 20.83 13.54 16.21 12.64 0.00 12.71 12.47 8.91%
NAPS 8.6204 6.3206 6.3498 4.3333 3.9127 3.5224 3.1081 18.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 14.94 12.30 9.00 8.45 4.68 4.44 5.75 -
P/RPS 14.33 11.18 14.56 16.14 9.25 8.04 11.86 3.20%
P/EPS 48.51 24.83 35.16 61.68 36.85 34.69 57.50 -2.79%
EY 2.06 4.03 2.84 1.62 2.71 2.88 1.74 2.85%
DY 1.54 1.22 2.00 1.66 0.00 3.15 2.43 -7.31%
P/NAPS 1.57 1.76 1.28 1.76 1.08 1.14 1.65 -0.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 -
Price 15.96 11.72 11.14 8.00 5.10 4.82 6.00 -
P/RPS 15.31 10.66 18.02 15.28 10.08 8.73 12.38 3.60%
P/EPS 51.82 23.66 43.52 58.39 40.16 37.66 60.00 -2.41%
EY 1.93 4.23 2.30 1.71 2.49 2.66 1.67 2.43%
DY 1.44 1.28 1.62 1.75 0.00 2.90 2.33 -7.70%
P/NAPS 1.68 1.67 1.58 1.67 1.18 1.24 1.72 -0.39%

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