[HLFG] YoY TTM Result on 31-Dec-2007 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 5.47%

YoY- 18.54%

Quarter Report

2nd Quarter Ended 31.12.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	3,415,124	2,217,343	2,305,766	2,137,693	1,969,910	1,886,206	2,509,608	5.26%
YoY %	54.02%	-3.83%	7.86%	8.52%	4.44%	-24.84%	-	-
Horiz. %	136.08%	88.35%	91.88%	85.18%	78.49%	75.16%	100.00%	-
PBT	2,364,363	1,102,083	1,192,351	1,121,873	958,459	774,916	715,174	22.04%
YoY %	114.54%	-7.57%	6.28%	17.05%	23.69%	8.35%	-	-
Horiz. %	330.60%	154.10%	166.72%	156.87%	134.02%	108.35%	100.00%	-
Tax	-321,804	-156,801	-298,097	-299,979	-262,457	-274,876	-331,837	-0.51%
YoY %	-105.23%	47.40%	0.63%	-14.30%	4.52%	17.17%	-	-
Horiz. %	96.98%	47.25%	89.83%	90.40%	79.09%	82.83%	100.00%	-
NP	2,042,559	945,282	894,254	821,894	696,002	500,040	383,337	32.14%
YoY %	116.08%	5.71%	8.80%	18.09%	39.19%	30.44%	-	-
Horiz. %	532.84%	246.59%	233.28%	214.41%	181.56%	130.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,669,130	627,386	586,403	549,587	463,628	366,590	383,337	27.77%
YoY %	166.05%	6.99%	6.70%	18.54%	26.47%	-4.37%	-	-
Horiz. %	435.42%	163.66%	152.97%	143.37%	120.95%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.61%	14.23%	25.00%	26.74%	27.38%	35.47%	46.40%	-
YoY %	-4.36%	-43.08%	-6.51%	-2.34%	-22.81%	-23.56%	-	-
Horiz. %	29.33%	30.67%	53.88%	57.63%	59.01%	76.44%	100.00%	-
Total Cost	1,372,565	1,272,061	1,411,512	1,315,799	1,273,908	1,386,166	2,126,271	-7.03%
YoY %	7.90%	-9.88%	7.27%	3.29%	-8.10%	-34.81%	-	-
Horiz. %	64.55%	59.83%	66.38%	61.88%	59.91%	65.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	4,945,918	2,730,777	17.12%
YoY %	45.46%	14.05%	8.92%	12.34%	-29.75%	81.12%	-	-
Horiz. %	258.24%	177.54%	155.67%	142.93%	127.23%	181.12%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	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 %	14.89%	37.96%	65.60%	43.03%	42.39%	51.01%	40.70%	-
YoY %	-60.77%	-42.13%	52.45%	1.51%	-16.90%	25.33%	-	-
Horiz. %	36.58%	93.27%	161.18%	105.72%	104.15%	125.33%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	4,945,918	2,730,777	17.12%
YoY %	45.46%	14.05%	8.92%	12.34%	-29.75%	81.12%	-	-
Horiz. %	258.24%	177.54%	155.67%	142.93%	127.23%	181.12%	100.00%	-
NOSH	1,035,535	1,038,163	1,034,339	1,038,064	1,024,876	1,041,245	1,046,275	-0.17%
YoY %	-0.25%	0.37%	-0.36%	1.29%	-1.57%	-0.48%	-	-
Horiz. %	98.97%	99.22%	98.86%	99.22%	97.95%	99.52%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	59.81%	42.63%	38.78%	38.45%	35.33%	26.51%	15.27%	-
YoY %	40.30%	9.93%	0.86%	8.83%	33.27%	73.61%	-	-
Horiz. %	391.68%	279.17%	253.96%	251.80%	231.37%	173.61%	100.00%	-
ROE	23.67%	12.94%	13.79%	14.08%	13.34%	7.41%	14.04%	-
YoY %	82.92%	-6.16%	-2.06%	5.55%	80.03%	-47.22%	-	-
Horiz. %	168.59%	92.17%	98.22%	100.28%	95.01%	52.78%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	329.79	213.58	222.92	205.93	192.21	181.15	239.86	5.44%
YoY %	54.41%	-4.19%	8.25%	7.14%	6.11%	-24.48%	-	-
Horiz. %	137.49%	89.04%	92.94%	85.85%	80.13%	75.52%	100.00%	-
EPS	161.19	60.43	56.69	52.94	45.24	35.21	36.64	27.99%
YoY %	166.74%	6.60%	7.08%	17.02%	28.49%	-3.90%	-	-
Horiz. %	439.93%	164.93%	154.72%	144.49%	123.47%	96.10%	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	6.81	4.67	4.11	3.76	3.39	4.75	2.61	17.32%
YoY %	45.82%	13.63%	9.31%	10.91%	-28.63%	81.99%	-	-
Horiz. %	260.92%	178.93%	157.47%	144.06%	129.89%	181.99%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,064
RPS	300.95	195.40	203.19	188.38	173.60	166.22	221.16	5.26%
YoY %	54.02%	-3.83%	7.86%	8.51%	4.44%	-24.84%	-	-
Horiz. %	136.08%	88.35%	91.87%	85.18%	78.50%	75.16%	100.00%	-
EPS	147.09	55.29	51.68	48.43	40.86	32.31	33.78	27.77%
YoY %	166.03%	6.99%	6.71%	18.53%	26.46%	-4.35%	-	-
Horiz. %	435.44%	163.68%	152.99%	143.37%	120.96%	95.65%	100.00%	-
DPS	21.90	20.99	33.90	20.84	17.32	16.48	13.75	8.06%
YoY %	4.34%	-38.08%	62.67%	20.32%	5.10%	19.85%	-	-
Horiz. %	159.27%	152.65%	246.55%	151.56%	125.96%	119.85%	100.00%	-
NAPS	6.2145	4.2724	3.7463	3.4396	3.0617	4.3585	2.4065	17.12%
YoY %	45.46%	14.04%	8.92%	12.34%	-29.75%	81.11%	-	-
Horiz. %	258.24%	177.54%	155.67%	142.93%	127.23%	181.11%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	8.89	7.46	3.98	6.00	4.96	3.92	4.46	-
P/RPS	2.70	3.49	1.79	2.91	2.58	2.16	1.86	6.40%
YoY %	-22.64%	94.97%	-38.49%	12.79%	19.44%	16.13%	-	-
Horiz. %	145.16%	187.63%	96.24%	156.45%	138.71%	116.13%	100.00%	-
P/EPS	5.52	12.34	7.02	11.33	10.96	11.13	12.17	-12.34%
YoY %	-55.27%	75.78%	-38.04%	3.38%	-1.53%	-8.55%	-	-
Horiz. %	45.36%	101.40%	57.68%	93.10%	90.06%	91.45%	100.00%	-
EY	18.13	8.10	14.24	8.82	9.12	8.98	8.21	14.10%
YoY %	123.83%	-43.12%	61.45%	-3.29%	1.56%	9.38%	-	-
Horiz. %	220.83%	98.66%	173.45%	107.43%	111.08%	109.38%	100.00%	-
DY	2.70	3.08	9.30	3.83	3.83	4.59	3.36	-3.57%
YoY %	-12.34%	-66.88%	142.82%	0.00%	-16.56%	36.61%	-	-
Horiz. %	80.36%	91.67%	276.79%	113.99%	113.99%	136.61%	100.00%	-
P/NAPS	1.31	1.60	0.97	1.60	1.46	0.83	1.71	-4.34%
YoY %	-18.13%	64.95%	-39.38%	9.59%	75.90%	-51.46%	-	-
Horiz. %	76.61%	93.57%	56.73%	93.57%	85.38%	48.54%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	23/02/06	22/02/05	-
Price	8.80	7.80	4.38	5.00	6.55	4.34	4.38	-
P/RPS	2.67	3.65	1.96	2.43	3.41	2.40	1.83	6.49%
YoY %	-26.85%	86.22%	-19.34%	-28.74%	42.08%	31.15%	-	-
Horiz. %	145.90%	199.45%	107.10%	132.79%	186.34%	131.15%	100.00%	-
P/EPS	5.46	12.91	7.73	9.44	14.48	12.33	11.95	-12.23%
YoY %	-57.71%	67.01%	-18.11%	-34.81%	17.44%	3.18%	-	-
Horiz. %	45.69%	108.03%	64.69%	79.00%	121.17%	103.18%	100.00%	-
EY	18.32	7.75	12.94	10.59	6.91	8.11	8.36	13.96%
YoY %	136.39%	-40.11%	22.19%	53.26%	-14.80%	-2.99%	-	-
Horiz. %	219.14%	92.70%	154.78%	126.67%	82.66%	97.01%	100.00%	-
DY	2.73	2.95	8.45	4.60	2.90	4.15	3.42	-3.68%
YoY %	-7.46%	-65.09%	83.70%	58.62%	-30.12%	21.35%	-	-
Horiz. %	79.82%	86.26%	247.08%	134.50%	84.80%	121.35%	100.00%	-
P/NAPS	1.29	1.67	1.07	1.33	1.93	0.91	1.68	-4.30%
YoY %	-22.75%	56.07%	-19.55%	-31.09%	112.09%	-45.83%	-	-
Horiz. %	76.79%	99.40%	63.69%	79.17%	114.88%	54.17%	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