[HLFG] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.09%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,757,209 2,565,836 2,300,294 2,573,988 3,162,758 3,137,655 1,328,838 4.76%
PBT 821,763 872,152 646,555 788,632 730,484 598,446 472,323 9.66%
Tax -236,816 -412,287 -347,119 -414,180 -409,876 -389,368 -225,183 0.84%
NP 584,947 459,865 299,436 374,452 320,608 209,078 247,140 15.43%
-
NP to SH 388,427 459,865 299,436 374,452 320,608 209,078 247,140 7.82%
-
Tax Rate 28.82% 47.27% 53.69% 52.52% 56.11% 65.06% 47.68% -
Total Cost 1,172,262 2,105,971 2,000,858 2,199,536 2,842,150 2,928,577 1,081,698 1.34%
-
Net Worth 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 1,341,956 15.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 187,311 186,671 135,180 124,311 82,568 53,694 17,820 47.97%
Div Payout % 48.22% 40.59% 45.14% 33.20% 25.75% 25.68% 7.21% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 1,341,956 15.10%
NOSH 1,040,832 1,037,705 1,044,387 1,038,992 525,410 447,452 447,318 15.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 33.29% 17.92% 13.02% 14.55% 10.14% 6.66% 18.60% -
ROE 12.44% 16.79% 12.15% 13.30% 14.29% 12.56% 18.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 168.83 247.26 220.25 247.74 601.96 701.23 297.07 -8.98%
EPS 37.32 44.32 28.67 36.04 61.02 46.73 55.25 -6.32%
DPS 18.00 18.00 13.00 11.96 15.72 12.00 3.98 28.58%
NAPS 3.00 2.64 2.36 2.71 4.27 3.72 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,038,992
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 153.13 223.60 200.46 224.31 275.62 273.43 115.80 4.76%
EPS 33.85 40.07 26.09 32.63 27.94 18.22 21.54 7.82%
DPS 16.32 16.27 11.78 10.83 7.20 4.68 1.55 48.01%
NAPS 2.7211 2.3874 2.1479 2.4537 1.9551 1.4505 1.1694 15.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.32 4.08 4.76 3.86 7.10 3.80 8.50 -
P/RPS 2.56 1.65 2.16 1.56 1.18 0.54 2.86 -1.82%
P/EPS 11.58 9.21 16.60 10.71 11.64 8.13 15.38 -4.61%
EY 8.64 10.86 6.02 9.34 8.59 12.30 6.50 4.85%
DY 4.17 4.41 2.73 3.10 2.21 3.16 0.47 43.85%
P/NAPS 1.44 1.55 2.02 1.42 1.66 1.02 2.83 -10.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 30/05/05 26/05/04 08/05/03 07/05/02 30/05/01 - -
Price 4.76 4.00 4.14 3.82 8.50 4.44 0.00 -
P/RPS 2.82 1.62 1.88 1.54 1.41 0.63 0.00 -
P/EPS 12.75 9.03 14.44 10.60 13.93 9.50 0.00 -
EY 7.84 11.08 6.93 9.43 7.18 10.52 0.00 -
DY 3.78 4.50 3.14 3.13 1.85 2.70 0.00 -
P/NAPS 1.59 1.52 1.75 1.41 1.99 1.19 0.00 -

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