[HLFG] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 16.31%
YoY- -13.43%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,509,608 2,405,997 2,537,580 3,168,033 2,998,039 840,381 -1.14%
PBT 715,174 806,669 785,531 648,716 693,666 264,222 -1.04%
Tax -331,837 -434,972 -395,113 -393,369 -398,705 -136,166 -0.93%
NP 383,337 371,697 390,418 255,347 294,961 128,056 -1.14%
-
NP to SH 383,337 371,697 390,418 255,347 294,961 128,056 -1.14%
-
Tax Rate 46.40% 53.92% 50.30% 60.64% 57.48% 51.53% -
Total Cost 2,126,271 2,034,300 2,147,162 2,912,686 2,703,078 712,325 -1.14%
-
Net Worth 2,730,777 2,444,617 2,739,293 2,001,842 1,628,763 1,336,521 -0.74%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 156,007 145,192 93,733 35,796 17,898 17,820 -2.25%
Div Payout % 40.70% 39.06% 24.01% 14.02% 6.07% 13.92% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,730,777 2,444,617 2,739,293 2,001,842 1,628,763 1,336,521 -0.74%
NOSH 1,046,275 1,040,262 1,029,809 500,460 447,462 445,507 -0.89%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.27% 15.45% 15.39% 8.06% 9.84% 15.24% -
ROE 14.04% 15.20% 14.25% 12.76% 18.11% 9.58% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 239.86 231.29 246.41 633.02 670.01 188.63 -0.25%
EPS 36.64 35.73 37.91 51.02 65.92 28.74 -0.25%
DPS 15.00 14.00 9.10 7.15 4.00 4.00 -1.38%
NAPS 2.61 2.35 2.66 4.00 3.64 3.00 0.14%
Adjusted Per Share Value based on latest NOSH - 500,460
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 221.16 212.03 223.62 279.18 264.20 74.06 -1.14%
EPS 33.78 32.76 34.41 22.50 25.99 11.28 -1.14%
DPS 13.75 12.79 8.26 3.15 1.58 1.57 -2.25%
NAPS 2.4065 2.1543 2.414 1.7641 1.4353 1.1778 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.46 5.00 3.90 5.45 5.00 0.00 -
P/RPS 1.86 2.16 1.58 0.86 0.75 0.00 -100.00%
P/EPS 12.17 13.99 10.29 10.68 7.59 0.00 -100.00%
EY 8.21 7.15 9.72 9.36 13.18 0.00 -100.00%
DY 3.36 2.80 2.33 1.31 0.80 0.00 -100.00%
P/NAPS 1.71 2.13 1.47 1.36 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/05 27/02/04 20/02/03 05/02/02 13/03/01 - -
Price 4.38 5.55 4.00 6.25 4.04 0.00 -
P/RPS 1.83 2.40 1.62 0.99 0.60 0.00 -100.00%
P/EPS 11.95 15.53 10.55 12.25 6.13 0.00 -100.00%
EY 8.36 6.44 9.48 8.16 16.32 0.00 -100.00%
DY 3.42 2.52 2.28 1.14 0.99 0.00 -100.00%
P/NAPS 1.68 2.36 1.50 1.56 1.11 0.00 -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
Post a Comment