[HLFG] YoY TTM Result on 30-Jun-2008 [#4]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

25-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -5.52%

YoY- 12.44%

Quarter Report

HLFG - Audited Financial Statements as at 30 June 2008-.tif

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	3,665,505	2,458,608	2,269,943	2,225,482	1,988,153	1,837,877	2,277,183	8.25%
YoY %	49.09%	8.31%	2.00%	11.94%	8.18%	-19.29%	-	-
Horiz. %	160.97%	107.97%	99.68%	97.73%	87.31%	80.71%	100.00%	-
PBT	2,422,684	1,450,836	1,150,204	1,120,165	985,702	868,068	800,743	20.25%
YoY %	66.99%	26.14%	2.68%	13.64%	13.55%	8.41%	-	-
Horiz. %	302.55%	181.19%	143.64%	139.89%	123.10%	108.41%	100.00%	-
Tax	-350,817	-244,417	-187,877	-293,833	-264,097	-245,699	-386,204	-1.58%
YoY %	-43.53%	-30.09%	36.06%	-11.26%	-7.49%	36.38%	-	-
Horiz. %	90.84%	63.29%	48.65%	76.08%	68.38%	63.62%	100.00%	-
NP	2,071,867	1,206,419	962,327	826,332	721,605	622,369	414,539	30.74%
YoY %	71.74%	25.36%	16.46%	14.51%	15.94%	50.14%	-	-
Horiz. %	499.80%	291.03%	232.14%	199.34%	174.07%	150.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,673,579	860,845	632,020	548,682	487,969	411,317	372,265	28.45%
YoY %	94.41%	36.21%	15.19%	12.44%	18.64%	10.49%	-	-
Horiz. %	449.57%	231.25%	169.78%	147.39%	131.08%	110.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.48%	16.85%	16.33%	26.23%	26.79%	28.30%	48.23%	-
YoY %	-14.07%	3.18%	-37.74%	-2.09%	-5.34%	-41.32%	-	-
Horiz. %	30.02%	34.94%	33.86%	54.39%	55.55%	58.68%	100.00%	-
Total Cost	1,593,638	1,252,189	1,307,616	1,399,150	1,266,548	1,215,508	1,862,644	-2.56%
YoY %	27.27%	-4.24%	-6.54%	10.47%	4.20%	-34.74%	-	-
Horiz. %	85.56%	67.23%	70.20%	75.12%	68.00%	65.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,454,248	4,144,154	4,490,516	4,052,885	3,716,966	3,402,036	2,730,341	18.21%
YoY %	79.87%	-7.71%	10.80%	9.04%	9.26%	24.60%	-	-
Horiz. %	273.02%	151.78%	164.47%	148.44%	136.14%	124.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	475,846	238,343	238,184	384,725	235,504	187,311	186,671	16.86%
YoY %	99.65%	0.07%	-38.09%	63.36%	25.73%	0.34%	-	-
Horiz. %	254.91%	127.68%	127.60%	206.10%	126.16%	100.34%	100.00%	-
Div Payout %	28.43%	27.69%	37.69%	70.12%	48.26%	45.54%	50.14%	-
YoY %	2.67%	-26.53%	-46.25%	45.30%	5.97%	-9.17%	-	-
Horiz. %	56.70%	55.23%	75.17%	139.85%	96.25%	90.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	7,454,248	4,144,154	4,490,516	4,052,885	3,716,966	3,402,036	2,730,341	18.21%
YoY %	79.87%	-7.71%	10.80%	9.04%	9.26%	24.60%	-	-
Horiz. %	273.02%	151.78%	164.47%	148.44%	136.14%	124.60%	100.00%	-
NOSH	1,035,312	1,036,038	1,034,681	1,039,201	1,038,258	1,040,378	1,038,152	-0.04%
YoY %	-0.07%	0.13%	-0.43%	0.09%	-0.20%	0.21%	-	-
Horiz. %	99.73%	99.80%	99.67%	100.10%	100.01%	100.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	56.52%	49.07%	42.39%	37.13%	36.30%	33.86%	18.20%	-
YoY %	15.18%	15.76%	14.17%	2.29%	7.21%	86.04%	-	-
Horiz. %	310.55%	269.62%	232.91%	204.01%	199.45%	186.04%	100.00%	-
ROE	22.45%	20.77%	14.07%	13.54%	13.13%	12.09%	13.63%	-
YoY %	8.09%	47.62%	3.91%	3.12%	8.60%	-11.30%	-	-
Horiz. %	164.71%	152.38%	103.23%	99.34%	96.33%	88.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	354.05	237.31	219.39	214.15	191.49	176.65	219.35	8.30%
YoY %	49.19%	8.17%	2.45%	11.83%	8.40%	-19.47%	-	-
Horiz. %	161.41%	108.19%	100.02%	97.63%	87.30%	80.53%	100.00%	-
EPS	161.65	83.09	61.08	52.80	47.00	39.54	35.86	28.51%
YoY %	94.55%	36.03%	15.68%	12.34%	18.87%	10.26%	-	-
Horiz. %	450.78%	231.71%	170.33%	147.24%	131.07%	110.26%	100.00%	-
DPS	46.00	23.00	23.00	37.00	23.00	18.00	18.00	16.91%
YoY %	100.00%	0.00%	-37.84%	60.87%	27.78%	0.00%	-	-
Horiz. %	255.56%	127.78%	127.78%	205.56%	127.78%	100.00%	100.00%	-
NAPS	7.20	4.00	4.34	3.90	3.58	3.27	2.63	18.26%
YoY %	80.00%	-7.83%	11.28%	8.94%	9.48%	24.33%	-	-
Horiz. %	273.76%	152.09%	165.02%	148.29%	136.12%	124.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,039,201
RPS	319.43	214.25	197.81	193.94	173.26	160.16	198.44	8.25%
YoY %	49.09%	8.31%	2.00%	11.94%	8.18%	-19.29%	-	-
Horiz. %	160.97%	107.97%	99.68%	97.73%	87.31%	80.71%	100.00%	-
EPS	145.84	75.02	55.08	47.81	42.52	35.84	32.44	28.45%
YoY %	94.40%	36.20%	15.21%	12.44%	18.64%	10.48%	-	-
Horiz. %	449.57%	231.26%	169.79%	147.38%	131.07%	110.48%	100.00%	-
DPS	41.47	20.77	20.76	33.53	20.52	16.32	16.27	16.86%
YoY %	99.66%	0.05%	-38.09%	63.40%	25.74%	0.31%	-	-
Horiz. %	254.89%	127.66%	127.60%	206.08%	126.12%	100.31%	100.00%	-
NAPS	6.496	3.6114	3.9132	3.5319	3.2391	2.9647	2.3793	18.21%
YoY %	79.87%	-7.71%	10.80%	9.04%	9.26%	24.60%	-	-
Horiz. %	273.02%	151.78%	164.47%	148.44%	136.14%	124.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	13.18	8.41	4.94	4.68	6.45	4.64	3.88	-
P/RPS	3.72	3.54	2.25	2.19	3.37	2.63	1.77	13.17%
YoY %	5.08%	57.33%	2.74%	-35.01%	28.14%	48.59%	-	-
Horiz. %	210.17%	200.00%	127.12%	123.73%	190.40%	148.59%	100.00%	-
P/EPS	8.15	10.12	8.09	8.86	13.72	11.74	10.82	-4.61%
YoY %	-19.47%	25.09%	-8.69%	-35.42%	16.87%	8.50%	-	-
Horiz. %	75.32%	93.53%	74.77%	81.89%	126.80%	108.50%	100.00%	-
EY	12.26	9.88	12.37	11.28	7.29	8.52	9.24	4.82%
YoY %	24.09%	-20.13%	9.66%	54.73%	-14.44%	-7.79%	-	-
Horiz. %	132.68%	106.93%	133.87%	122.08%	78.90%	92.21%	100.00%	-
DY	3.49	2.73	4.66	7.91	3.57	3.88	4.64	-4.63%
YoY %	27.84%	-41.42%	-41.09%	121.57%	-7.99%	-16.38%	-	-
Horiz. %	75.22%	58.84%	100.43%	170.47%	76.94%	83.62%	100.00%	-
P/NAPS	1.83	2.10	1.14	1.20	1.80	1.42	1.48	3.59%
YoY %	-12.86%	84.21%	-5.00%	-33.33%	26.76%	-4.05%	-	-
Horiz. %	123.65%	141.89%	77.03%	81.08%	121.62%	95.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	19/08/10	18/08/09	25/08/08	27/08/07	28/08/06	30/08/05	-
Price	11.68	8.58	5.16	4.50	5.45	4.56	4.28	-
P/RPS	3.30	3.62	2.35	2.10	2.85	2.58	1.95	9.15%
YoY %	-8.84%	54.04%	11.90%	-26.32%	10.47%	32.31%	-	-
Horiz. %	169.23%	185.64%	120.51%	107.69%	146.15%	132.31%	100.00%	-
P/EPS	7.23	10.33	8.45	8.52	11.60	11.53	11.94	-8.01%
YoY %	-30.01%	22.25%	-0.82%	-26.55%	0.61%	-3.43%	-	-
Horiz. %	60.55%	86.52%	70.77%	71.36%	97.15%	96.57%	100.00%	-
EY	13.84	9.68	11.84	11.73	8.62	8.67	8.38	8.71%
YoY %	42.98%	-18.24%	0.94%	36.08%	-0.58%	3.46%	-	-
Horiz. %	165.16%	115.51%	141.29%	139.98%	102.86%	103.46%	100.00%	-
DY	3.94	2.68	4.46	8.22	4.22	3.95	4.21	-1.09%
YoY %	47.01%	-39.91%	-45.74%	94.79%	6.84%	-6.18%	-	-
Horiz. %	93.59%	63.66%	105.94%	195.25%	100.24%	93.82%	100.00%	-
P/NAPS	1.62	2.15	1.19	1.15	1.52	1.39	1.63	-0.10%
YoY %	-24.65%	80.67%	3.48%	-24.34%	9.35%	-14.72%	-	-
Horiz. %	99.39%	131.90%	73.01%	70.55%	93.25%	85.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos