[HLFG] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 3.0%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,572,838 3,415,124 2,217,343 2,305,766 2,137,693 1,969,910 1,886,206 11.22%
PBT 1,880,154 2,364,363 1,102,083 1,192,351 1,121,873 958,459 774,916 15.91%
Tax -368,011 -321,804 -156,801 -298,097 -299,979 -262,457 -274,876 4.98%
NP 1,512,143 2,042,559 945,282 894,254 821,894 696,002 500,040 20.24%
-
NP to SH 1,026,015 1,669,130 627,386 586,403 549,587 463,628 366,590 18.70%
-
Tax Rate 19.57% 13.61% 14.23% 25.00% 26.74% 27.38% 35.47% -
Total Cost 2,060,695 1,372,565 1,272,061 1,411,512 1,315,799 1,273,908 1,386,166 6.82%
-
Net Worth 7,250,884 7,051,996 4,848,221 4,251,136 3,903,123 3,474,330 4,945,918 6.58%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 476,182 248,481 238,168 384,662 236,463 196,516 186,999 16.84%
Div Payout % 46.41% 14.89% 37.96% 65.60% 43.03% 42.39% 51.01% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 7,250,884 7,051,996 4,848,221 4,251,136 3,903,123 3,474,330 4,945,918 6.58%
NOSH 1,035,840 1,035,535 1,038,163 1,034,339 1,038,064 1,024,876 1,041,245 -0.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 42.32% 59.81% 42.63% 38.78% 38.45% 35.33% 26.51% -
ROE 14.15% 23.67% 12.94% 13.79% 14.08% 13.34% 7.41% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 344.92 329.79 213.58 222.92 205.93 192.21 181.15 11.32%
EPS 99.05 161.19 60.43 56.69 52.94 45.24 35.21 18.80%
DPS 46.00 24.00 23.00 37.00 23.00 19.00 18.00 16.91%
NAPS 7.00 6.81 4.67 4.11 3.76 3.39 4.75 6.67%
Adjusted Per Share Value based on latest NOSH - 1,034,339
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 311.35 297.61 193.23 200.94 186.29 171.67 164.37 11.22%
EPS 89.41 145.46 54.67 51.10 47.89 40.40 31.95 18.70%
DPS 41.50 21.65 20.76 33.52 20.61 17.13 16.30 16.84%
NAPS 6.3188 6.1454 4.225 3.7046 3.4014 3.0277 4.3101 6.58%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 11.66 8.89 7.46 3.98 6.00 4.96 3.92 -
P/RPS 3.38 2.70 3.49 1.79 2.91 2.58 2.16 7.74%
P/EPS 11.77 5.52 12.34 7.02 11.33 10.96 11.13 0.93%
EY 8.49 18.13 8.10 14.24 8.82 9.12 8.98 -0.93%
DY 3.95 2.70 3.08 9.30 3.83 3.83 4.59 -2.47%
P/NAPS 1.67 1.31 1.60 0.97 1.60 1.46 0.83 12.35%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 10/02/09 14/02/08 26/02/07 23/02/06 -
Price 11.76 8.80 7.80 4.38 5.00 6.55 4.34 -
P/RPS 3.41 2.67 3.65 1.96 2.43 3.41 2.40 6.02%
P/EPS 11.87 5.46 12.91 7.73 9.44 14.48 12.33 -0.63%
EY 8.42 18.32 7.75 12.94 10.59 6.91 8.11 0.62%
DY 3.91 2.73 2.95 8.45 4.60 2.90 4.15 -0.98%
P/NAPS 1.68 1.29 1.67 1.07 1.33 1.93 0.91 10.75%

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