[HLFG] YoY TTM Result on 31-Dec-2009 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- -2.33%

YoY- 6.99%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	4,418,830	3,572,838	3,415,124	2,217,343	2,305,766	2,137,693	1,969,910	14.39%
YoY %	23.68%	4.62%	54.02%	-3.83%	7.86%	8.52%	-	-
Horiz. %	224.32%	181.37%	173.36%	112.56%	117.05%	108.52%	100.00%	-
PBT	2,864,688	1,880,154	2,364,363	1,102,083	1,192,351	1,121,873	958,459	19.99%
YoY %	52.36%	-20.48%	114.54%	-7.57%	6.28%	17.05%	-	-
Horiz. %	298.88%	196.16%	246.68%	114.98%	124.40%	117.05%	100.00%	-
Tax	-628,370	-368,011	-321,804	-156,801	-298,097	-299,979	-262,457	15.64%
YoY %	-70.75%	-14.36%	-105.23%	47.40%	0.63%	-14.30%	-	-
Horiz. %	239.42%	140.22%	122.61%	59.74%	113.58%	114.30%	100.00%	-
NP	2,236,318	1,512,143	2,042,559	945,282	894,254	821,894	696,002	21.45%
YoY %	47.89%	-25.97%	116.08%	5.71%	8.80%	18.09%	-	-
Horiz. %	321.31%	217.26%	293.47%	135.82%	128.48%	118.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,546,964	1,026,015	1,669,130	627,386	586,403	549,587	463,628	22.21%
YoY %	50.77%	-38.53%	166.05%	6.99%	6.70%	18.54%	-	-
Horiz. %	333.66%	221.30%	360.01%	135.32%	126.48%	118.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.94%	19.57%	13.61%	14.23%	25.00%	26.74%	27.38%	-
YoY %	12.11%	43.79%	-4.36%	-43.08%	-6.51%	-2.34%	-	-
Horiz. %	80.13%	71.48%	49.71%	51.97%	91.31%	97.66%	100.00%	-
Total Cost	2,182,512	2,060,695	1,372,565	1,272,061	1,411,512	1,315,799	1,273,908	9.37%
YoY %	5.91%	50.13%	7.90%	-9.88%	7.27%	3.29%	-	-
Horiz. %	171.32%	161.76%	107.74%	99.86%	110.80%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,627,506	7,250,884	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	18.49%
YoY %	32.78%	2.82%	45.46%	14.05%	8.92%	12.34%	-	-
Horiz. %	277.10%	208.70%	202.97%	139.54%	122.36%	112.34%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	290,557	476,182	248,481	238,168	384,662	236,463	196,516	6.72%
YoY %	-38.98%	91.64%	4.33%	-38.08%	62.67%	20.33%	-	-
Horiz. %	147.85%	242.31%	126.44%	121.20%	195.74%	120.33%	100.00%	-
Div Payout %	18.78%	46.41%	14.89%	37.96%	65.60%	43.03%	42.39%	-
YoY %	-59.53%	211.69%	-60.77%	-42.13%	52.45%	1.51%	-	-
Horiz. %	44.30%	109.48%	35.13%	89.55%	154.75%	101.51%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	9,627,506	7,250,884	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	18.49%
YoY %	32.78%	2.82%	45.46%	14.05%	8.92%	12.34%	-	-
Horiz. %	277.10%	208.70%	202.97%	139.54%	122.36%	112.34%	100.00%	-
NOSH	1,040,811	1,035,840	1,035,535	1,038,163	1,034,339	1,038,064	1,024,876	0.25%
YoY %	0.48%	0.03%	-0.25%	0.37%	-0.36%	1.29%	-	-
Horiz. %	101.55%	101.07%	101.04%	101.30%	100.92%	101.29%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	50.61%	42.32%	59.81%	42.63%	38.78%	38.45%	35.33%	-
YoY %	19.59%	-29.24%	40.30%	9.93%	0.86%	8.83%	-	-
Horiz. %	143.25%	119.78%	169.29%	120.66%	109.77%	108.83%	100.00%	-
ROE	16.07%	14.15%	23.67%	12.94%	13.79%	14.08%	13.34%	-
YoY %	13.57%	-40.22%	82.92%	-6.16%	-2.06%	5.55%	-	-
Horiz. %	120.46%	106.07%	177.44%	97.00%	103.37%	105.55%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	424.56	344.92	329.79	213.58	222.92	205.93	192.21	14.10%
YoY %	23.09%	4.59%	54.41%	-4.19%	8.25%	7.14%	-	-
Horiz. %	220.88%	179.45%	171.58%	111.12%	115.98%	107.14%	100.00%	-
EPS	148.63	99.05	161.19	60.43	56.69	52.94	45.24	21.90%
YoY %	50.06%	-38.55%	166.74%	6.60%	7.08%	17.02%	-	-
Horiz. %	328.54%	218.94%	356.30%	133.58%	125.31%	117.02%	100.00%	-
DPS	28.00	46.00	24.00	23.00	37.00	23.00	19.00	6.66%
YoY %	-39.13%	91.67%	4.35%	-37.84%	60.87%	21.05%	-	-
Horiz. %	147.37%	242.11%	126.32%	121.05%	194.74%	121.05%	100.00%	-
NAPS	9.25	7.00	6.81	4.67	4.11	3.76	3.39	18.19%
YoY %	32.14%	2.79%	45.82%	13.63%	9.31%	10.91%	-	-
Horiz. %	272.86%	206.49%	200.88%	137.76%	121.24%	110.91%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,163
RPS	385.08	311.35	297.61	193.23	200.94	186.29	171.67	14.39%
YoY %	23.68%	4.62%	54.02%	-3.84%	7.86%	8.52%	-	-
Horiz. %	224.31%	181.37%	173.36%	112.56%	117.05%	108.52%	100.00%	-
EPS	134.81	89.41	145.46	54.67	51.10	47.89	40.40	22.22%
YoY %	50.78%	-38.53%	166.07%	6.99%	6.70%	18.54%	-	-
Horiz. %	333.69%	221.31%	360.05%	135.32%	126.49%	118.54%	100.00%	-
DPS	25.32	41.50	21.65	20.76	33.52	20.61	17.13	6.72%
YoY %	-38.99%	91.69%	4.29%	-38.07%	62.64%	20.32%	-	-
Horiz. %	147.81%	242.27%	126.39%	121.19%	195.68%	120.32%	100.00%	-
NAPS	8.3899	6.3188	6.1454	4.225	3.7046	3.4014	3.0277	18.49%
YoY %	32.78%	2.82%	45.45%	14.05%	8.91%	12.34%	-	-
Horiz. %	277.10%	208.70%	202.97%	139.54%	122.36%	112.34%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	13.20	11.66	8.89	7.46	3.98	6.00	4.96	-
P/RPS	3.11	3.38	2.70	3.49	1.79	2.91	2.58	3.15%
YoY %	-7.99%	25.19%	-22.64%	94.97%	-38.49%	12.79%	-	-
Horiz. %	120.54%	131.01%	104.65%	135.27%	69.38%	112.79%	100.00%	-
P/EPS	8.88	11.77	5.52	12.34	7.02	11.33	10.96	-3.44%
YoY %	-24.55%	113.22%	-55.27%	75.78%	-38.04%	3.38%	-	-
Horiz. %	81.02%	107.39%	50.36%	112.59%	64.05%	103.38%	100.00%	-
EY	11.26	8.49	18.13	8.10	14.24	8.82	9.12	3.57%
YoY %	32.63%	-53.17%	123.83%	-43.12%	61.45%	-3.29%	-	-
Horiz. %	123.46%	93.09%	198.79%	88.82%	156.14%	96.71%	100.00%	-
DY	2.12	3.95	2.70	3.08	9.30	3.83	3.83	-9.37%
YoY %	-46.33%	46.30%	-12.34%	-66.88%	142.82%	0.00%	-	-
Horiz. %	55.35%	103.13%	70.50%	80.42%	242.82%	100.00%	100.00%	-
P/NAPS	1.43	1.67	1.31	1.60	0.97	1.60	1.46	-0.34%
YoY %	-14.37%	27.48%	-18.13%	64.95%	-39.38%	9.59%	-	-
Horiz. %	97.95%	114.38%	89.73%	109.59%	66.44%	109.59%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/13	27/02/12	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	-
Price	13.70	11.76	8.80	7.80	4.38	5.00	6.55	-
P/RPS	3.23	3.41	2.67	3.65	1.96	2.43	3.41	-0.89%
YoY %	-5.28%	27.72%	-26.85%	86.22%	-19.34%	-28.74%	-	-
Horiz. %	94.72%	100.00%	78.30%	107.04%	57.48%	71.26%	100.00%	-
P/EPS	9.22	11.87	5.46	12.91	7.73	9.44	14.48	-7.24%
YoY %	-22.33%	117.40%	-57.71%	67.01%	-18.11%	-34.81%	-	-
Horiz. %	63.67%	81.98%	37.71%	89.16%	53.38%	65.19%	100.00%	-
EY	10.85	8.42	18.32	7.75	12.94	10.59	6.91	7.80%
YoY %	28.86%	-54.04%	136.39%	-40.11%	22.19%	53.26%	-	-
Horiz. %	157.02%	121.85%	265.12%	112.16%	187.26%	153.26%	100.00%	-
DY	2.04	3.91	2.73	2.95	8.45	4.60	2.90	-5.68%
YoY %	-47.83%	43.22%	-7.46%	-65.09%	83.70%	58.62%	-	-
Horiz. %	70.34%	134.83%	94.14%	101.72%	291.38%	158.62%	100.00%	-
P/NAPS	1.48	1.68	1.29	1.67	1.07	1.33	1.93	-4.32%
YoY %	-11.90%	30.23%	-22.75%	56.07%	-19.55%	-31.09%	-	-
Horiz. %	76.68%	87.05%	66.84%	86.53%	55.44%	68.91%	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