[HLFG] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.92%
YoY- 52.9%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,886,206 2,509,608 2,405,997 2,537,580 3,168,033 2,998,039 840,381 -0.85%
PBT 774,916 715,174 806,669 785,531 648,716 693,666 264,222 -1.13%
Tax -274,876 -331,837 -434,972 -395,113 -393,369 -398,705 -136,166 -0.74%
NP 500,040 383,337 371,697 390,418 255,347 294,961 128,056 -1.43%
-
NP to SH 366,590 383,337 371,697 390,418 255,347 294,961 128,056 -1.11%
-
Tax Rate 35.47% 46.40% 53.92% 50.30% 60.64% 57.48% 51.53% -
Total Cost 1,386,166 2,126,271 2,034,300 2,147,162 2,912,686 2,703,078 712,325 -0.70%
-
Net Worth 4,945,918 2,730,777 2,444,617 2,739,293 2,001,842 1,628,763 1,336,521 -1.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 186,999 156,007 145,192 93,733 35,796 17,898 17,820 -2.46%
Div Payout % 51.01% 40.70% 39.06% 24.01% 14.02% 6.07% 13.92% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,945,918 2,730,777 2,444,617 2,739,293 2,001,842 1,628,763 1,336,521 -1.38%
NOSH 1,041,245 1,046,275 1,040,262 1,029,809 500,460 447,462 445,507 -0.89%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 26.51% 15.27% 15.45% 15.39% 8.06% 9.84% 15.24% -
ROE 7.41% 14.04% 15.20% 14.25% 12.76% 18.11% 9.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 181.15 239.86 231.29 246.41 633.02 670.01 188.63 0.04%
EPS 35.21 36.64 35.73 37.91 51.02 65.92 28.74 -0.21%
DPS 18.00 15.00 14.00 9.10 7.15 4.00 4.00 -1.58%
NAPS 4.75 2.61 2.35 2.66 4.00 3.64 3.00 -0.48%
Adjusted Per Share Value based on latest NOSH - 1,029,809
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.22 221.16 212.03 223.62 279.18 264.20 74.06 -0.85%
EPS 32.31 33.78 32.76 34.41 22.50 25.99 11.28 -1.11%
DPS 16.48 13.75 12.79 8.26 3.15 1.58 1.57 -2.46%
NAPS 4.3585 2.4065 2.1543 2.414 1.7641 1.4353 1.1778 -1.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.92 4.46 5.00 3.90 5.45 5.00 0.00 -
P/RPS 2.16 1.86 2.16 1.58 0.86 0.75 0.00 -100.00%
P/EPS 11.13 12.17 13.99 10.29 10.68 7.59 0.00 -100.00%
EY 8.98 8.21 7.15 9.72 9.36 13.18 0.00 -100.00%
DY 4.59 3.36 2.80 2.33 1.31 0.80 0.00 -100.00%
P/NAPS 0.83 1.71 2.13 1.47 1.36 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 22/02/05 27/02/04 20/02/03 05/02/02 13/03/01 - -
Price 4.34 4.38 5.55 4.00 6.25 4.04 0.00 -
P/RPS 2.40 1.83 2.40 1.62 0.99 0.60 0.00 -100.00%
P/EPS 12.33 11.95 15.53 10.55 12.25 6.13 0.00 -100.00%
EY 8.11 8.36 6.44 9.48 8.16 16.32 0.00 -100.00%
DY 4.15 3.42 2.52 2.28 1.14 0.99 0.00 -100.00%
P/NAPS 0.91 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