[HLFG] YoY TTM Result on 30-Sep-2007 [#1]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

06-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 6.79%

YoY- 25.99%

Quarter Report

1st Quarter Ended 30.09.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	2,668,588	2,261,838	2,281,034	2,050,091	1,882,563	2,099,158	2,505,048	1.05%
YoY %	17.98%	-0.84%	11.27%	8.90%	-10.32%	-16.20%	-	-
Horiz. %	106.53%	90.29%	91.06%	81.84%	75.15%	83.80%	100.00%	-
PBT	1,655,328	1,142,949	1,158,880	1,049,177	872,147	811,790	722,060	14.82%
YoY %	44.83%	-1.37%	10.46%	20.30%	7.44%	12.43%	-	-
Horiz. %	229.25%	158.29%	160.50%	145.30%	120.79%	112.43%	100.00%	-
Tax	-280,034	-172,677	-294,721	-278,984	-245,849	-331,823	-334,407	-2.91%
YoY %	-62.17%	41.41%	-5.64%	-13.48%	25.91%	0.77%	-	-
Horiz. %	83.74%	51.64%	88.13%	83.43%	73.52%	99.23%	100.00%	-
NP	1,375,294	970,272	864,159	770,193	626,298	479,967	387,653	23.48%
YoY %	41.74%	12.28%	12.20%	22.98%	30.49%	23.81%	-	-
Horiz. %	354.77%	250.29%	222.92%	198.68%	161.56%	123.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,027,051	642,362	569,337	521,107	413,623	383,538	387,653	17.62%
YoY %	59.89%	12.83%	9.26%	25.99%	7.84%	-1.06%	-	-
Horiz. %	264.94%	165.71%	146.87%	134.43%	106.70%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	15.11%	25.43%	26.59%	28.19%	40.88%	46.31%	-
YoY %	11.98%	-40.58%	-4.36%	-5.68%	-31.04%	-11.73%	-	-
Horiz. %	36.54%	32.63%	54.91%	57.42%	60.87%	88.27%	100.00%	-
Total Cost	1,293,294	1,291,566	1,416,875	1,279,898	1,256,265	1,619,191	2,117,395	-7.88%
YoY %	0.13%	-8.84%	10.70%	1.88%	-22.41%	-23.53%	-	-
Horiz. %	61.08%	61.00%	66.92%	60.45%	59.33%	76.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,555,307	4,696,745	4,179,081	3,839,447	3,430,289	2,829,771	2,683,903	12.88%
YoY %	18.28%	12.39%	8.85%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	248,481	238,168	384,662	236,463	196,516	186,999	156,007	8.06%
YoY %	4.33%	-38.08%	62.67%	20.33%	5.09%	19.87%	-	-
Horiz. %	159.28%	152.66%	246.57%	151.57%	125.97%	119.87%	100.00%	-
Div Payout %	24.19%	37.08%	67.56%	45.38%	47.51%	48.76%	40.24%	-
YoY %	-34.76%	-45.12%	48.88%	-4.48%	-2.56%	21.17%	-	-
Horiz. %	60.11%	92.15%	167.89%	112.77%	118.07%	121.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	5,555,307	4,696,745	4,179,081	3,839,447	3,430,289	2,829,771	2,683,903	12.88%
YoY %	18.28%	12.39%	8.85%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-
NOSH	1,034,508	1,036,809	1,036,992	1,037,688	1,027,032	1,040,357	1,036,256	-0.02%
YoY %	-0.22%	-0.02%	-0.07%	1.04%	-1.28%	0.40%	-	-
Horiz. %	99.83%	100.05%	100.07%	100.14%	99.11%	100.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	51.54%	42.90%	37.88%	37.57%	33.27%	22.86%	15.47%	-
YoY %	20.14%	13.25%	0.83%	12.92%	45.54%	47.77%	-	-
Horiz. %	333.16%	277.31%	244.86%	242.86%	215.06%	147.77%	100.00%	-
ROE	18.49%	13.68%	13.62%	13.57%	12.06%	13.55%	14.44%	-
YoY %	35.16%	0.44%	0.37%	12.52%	-11.00%	-6.16%	-	-
Horiz. %	128.05%	94.74%	94.32%	93.98%	83.52%	93.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	257.96	218.15	219.97	197.56	183.30	201.77	241.74	1.08%
YoY %	18.25%	-0.83%	11.34%	7.78%	-9.15%	-16.53%	-	-
Horiz. %	106.71%	90.24%	90.99%	81.72%	75.83%	83.47%	100.00%	-
EPS	99.28	61.96	54.90	50.22	40.27	36.87	37.41	17.65%
YoY %	60.23%	12.86%	9.32%	24.71%	9.22%	-1.44%	-	-
Horiz. %	265.38%	165.62%	146.75%	134.24%	107.65%	98.56%	100.00%	-
DPS	24.00	23.00	37.00	23.00	19.00	18.00	15.00	8.14%
YoY %	4.35%	-37.84%	60.87%	21.05%	5.56%	20.00%	-	-
Horiz. %	160.00%	153.33%	246.67%	153.33%	126.67%	120.00%	100.00%	-
NAPS	5.37	4.53	4.03	3.70	3.34	2.72	2.59	12.91%
YoY %	18.54%	12.41%	8.92%	10.78%	22.79%	5.02%	-	-
Horiz. %	207.34%	174.90%	155.60%	142.86%	128.96%	105.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,037,688
RPS	232.55	197.11	198.78	178.65	164.06	182.93	218.30	1.05%
YoY %	17.98%	-0.84%	11.27%	8.89%	-10.32%	-16.20%	-	-
Horiz. %	106.53%	90.29%	91.06%	81.84%	75.15%	83.80%	100.00%	-
EPS	89.50	55.98	49.61	45.41	36.05	33.42	33.78	17.62%
YoY %	59.88%	12.84%	9.25%	25.96%	7.87%	-1.07%	-	-
Horiz. %	264.95%	165.72%	146.86%	134.43%	106.72%	98.93%	100.00%	-
DPS	21.65	20.76	33.52	20.61	17.13	16.30	13.60	8.05%
YoY %	4.29%	-38.07%	62.64%	20.32%	5.09%	19.85%	-	-
Horiz. %	159.19%	152.65%	246.47%	151.54%	125.96%	119.85%	100.00%	-
NAPS	4.8412	4.093	3.6418	3.3459	2.9893	2.466	2.3389	12.88%
YoY %	18.28%	12.39%	8.84%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.06	5.38	4.40	5.80	4.66	4.26	4.34	-
P/RPS	3.51	2.47	2.00	2.94	2.54	2.11	1.80	11.76%
YoY %	42.11%	23.50%	-31.97%	15.75%	20.38%	17.22%	-	-
Horiz. %	195.00%	137.22%	111.11%	163.33%	141.11%	117.22%	100.00%	-
P/EPS	9.13	8.68	8.01	11.55	11.57	11.56	11.60	-3.91%
YoY %	5.18%	8.36%	-30.65%	-0.17%	0.09%	-0.34%	-	-
Horiz. %	78.71%	74.83%	69.05%	99.57%	99.74%	99.66%	100.00%	-
EY	10.96	11.52	12.48	8.66	8.64	8.65	8.62	4.08%
YoY %	-4.86%	-7.69%	44.11%	0.23%	-0.12%	0.35%	-	-
Horiz. %	127.15%	133.64%	144.78%	100.46%	100.23%	100.35%	100.00%	-
DY	2.65	4.28	8.41	3.97	4.08	4.23	3.46	-4.34%
YoY %	-38.08%	-49.11%	111.84%	-2.70%	-3.55%	22.25%	-	-
Horiz. %	76.59%	123.70%	243.06%	114.74%	117.92%	122.25%	100.00%	-
P/NAPS	1.69	1.19	1.09	1.57	1.40	1.57	1.68	0.09%
YoY %	42.02%	9.17%	-30.57%	12.14%	-10.83%	-6.55%	-	-
Horiz. %	100.60%	70.83%	64.88%	93.45%	83.33%	93.45%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	11/11/09	11/11/08	06/11/07	09/11/06	29/11/05	23/11/04	-
Price	8.98	6.46	3.98	5.75	4.70	4.10	4.50	-
P/RPS	3.48	2.96	1.81	2.91	2.56	2.03	1.86	11.00%
YoY %	17.57%	63.54%	-37.80%	13.67%	26.11%	9.14%	-	-
Horiz. %	187.10%	159.14%	97.31%	156.45%	137.63%	109.14%	100.00%	-
P/EPS	9.05	10.43	7.25	11.45	11.67	11.12	12.03	-4.63%
YoY %	-13.23%	43.86%	-36.68%	-1.89%	4.95%	-7.56%	-	-
Horiz. %	75.23%	86.70%	60.27%	95.18%	97.01%	92.44%	100.00%	-
EY	11.06	9.59	13.79	8.73	8.57	8.99	8.31	4.87%
YoY %	15.33%	-30.46%	57.96%	1.87%	-4.67%	8.18%	-	-
Horiz. %	133.09%	115.40%	165.94%	105.05%	103.13%	108.18%	100.00%	-
DY	2.67	3.56	9.30	4.00	4.04	4.39	3.33	-3.61%
YoY %	-25.00%	-61.72%	132.50%	-0.99%	-7.97%	31.83%	-	-
Horiz. %	80.18%	106.91%	279.28%	120.12%	121.32%	131.83%	100.00%	-
P/NAPS	1.67	1.43	0.99	1.55	1.41	1.51	1.74	-0.68%
YoY %	16.78%	44.44%	-36.13%	9.93%	-6.62%	-13.22%	-	-
Horiz. %	95.98%	82.18%	56.90%	89.08%	81.03%	86.78%	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