[HLFG] YoY TTM Result on 31-Mar-2006 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

10-May-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Mar-2006 [#3]

Profit Trend

QoQ- 5.96%

YoY- -15.53%

Quarter Report

HLC Quarterly Financials Qtr 3 30 June 06.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	2,256,124	2,217,605	1,984,660	1,757,209	2,565,836	2,300,294	2,573,988	-2.17%
YoY %	1.74%	11.74%	12.94%	-31.52%	11.54%	-10.63%	-	-
Horiz. %	87.65%	86.15%	77.10%	68.27%	99.68%	89.37%	100.00%	-
PBT	1,180,282	1,186,941	935,812	821,763	872,152	646,555	788,632	6.94%
YoY %	-0.56%	26.84%	13.88%	-5.78%	34.89%	-18.02%	-	-
Horiz. %	149.66%	150.51%	118.66%	104.20%	110.59%	81.98%	100.00%	-
Tax	-287,954	-315,269	-252,659	-236,816	-412,287	-347,119	-414,180	-5.87%
YoY %	8.66%	-24.78%	-6.69%	42.56%	-18.77%	16.19%	-	-
Horiz. %	69.52%	76.12%	61.00%	57.18%	99.54%	83.81%	100.00%	-
NP	892,328	871,672	683,153	584,947	459,865	299,436	374,452	15.55%
YoY %	2.37%	27.60%	16.79%	27.20%	53.58%	-20.03%	-	-
Horiz. %	238.30%	232.79%	182.44%	156.21%	122.81%	79.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	585,053	580,737	457,222	388,427	459,865	299,436	374,452	7.71%
YoY %	0.74%	27.01%	17.71%	-15.53%	53.58%	-20.03%	-	-
Horiz. %	156.24%	155.09%	122.10%	103.73%	122.81%	79.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	26.56%	27.00%	28.82%	47.27%	53.69%	52.52%	-
YoY %	-8.13%	-1.63%	-6.32%	-39.03%	-11.96%	2.23%	-	-
Horiz. %	46.46%	50.57%	51.41%	54.87%	90.00%	102.23%	100.00%	-
Total Cost	1,363,796	1,345,933	1,301,507	1,172,262	2,105,971	2,000,858	2,199,536	-7.65%
YoY %	1.33%	3.41%	11.03%	-44.34%	5.25%	-9.03%	-	-
Horiz. %	62.00%	61.19%	59.17%	53.30%	95.75%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,489,874	4,041,990	3,566,570	3,122,497	2,739,543	2,464,754	2,815,669	8.07%
YoY %	11.08%	13.33%	14.22%	13.98%	11.15%	-12.46%	-	-
Horiz. %	159.46%	143.55%	126.67%	110.90%	97.30%	87.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	238,817	239,236	235,504	187,311	186,671	135,180	124,311	11.48%
YoY %	-0.18%	1.58%	25.73%	0.34%	38.09%	8.74%	-	-
Horiz. %	192.11%	192.45%	189.45%	150.68%	150.16%	108.74%	100.00%	-
Div Payout %	40.82%	41.20%	51.51%	48.22%	40.59%	45.14%	33.20%	-
YoY %	-0.92%	-20.02%	6.82%	18.80%	-10.08%	35.96%	-	-
Horiz. %	122.95%	124.10%	155.15%	145.24%	122.26%	135.96%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	4,489,874	4,041,990	3,566,570	3,122,497	2,739,543	2,464,754	2,815,669	8.07%
YoY %	11.08%	13.33%	14.22%	13.98%	11.15%	-12.46%	-	-
Horiz. %	159.46%	143.55%	126.67%	110.90%	97.30%	87.54%	100.00%	-
NOSH	1,039,322	1,041,749	1,021,940	1,040,832	1,037,705	1,044,387	1,038,992	0.00%
YoY %	-0.23%	1.94%	-1.82%	0.30%	-0.64%	0.52%	-	-
Horiz. %	100.03%	100.27%	98.36%	100.18%	99.88%	100.52%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	39.55%	39.31%	34.42%	33.29%	17.92%	13.02%	14.55%	-
YoY %	0.61%	14.21%	3.39%	85.77%	37.63%	-10.52%	-	-
Horiz. %	271.82%	270.17%	236.56%	228.80%	123.16%	89.48%	100.00%	-
ROE	13.03%	14.37%	12.82%	12.44%	16.79%	12.15%	13.30%	-
YoY %	-9.32%	12.09%	3.05%	-25.91%	38.19%	-8.65%	-	-
Horiz. %	97.97%	108.05%	96.39%	93.53%	126.24%	91.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	217.08	212.87	194.21	168.83	247.26	220.25	247.74	-2.17%
YoY %	1.98%	9.61%	15.03%	-31.72%	12.26%	-11.10%	-	-
Horiz. %	87.62%	85.92%	78.39%	68.15%	99.81%	88.90%	100.00%	-
EPS	56.29	55.75	44.74	37.32	44.32	28.67	36.04	7.70%
YoY %	0.97%	24.61%	19.88%	-15.79%	54.59%	-20.45%	-	-
Horiz. %	156.19%	154.69%	124.14%	103.55%	122.97%	79.55%	100.00%	-
DPS	23.00	23.00	23.00	18.00	18.00	13.00	11.96	11.50%
YoY %	0.00%	0.00%	27.78%	0.00%	38.46%	8.70%	-	-
Horiz. %	192.31%	192.31%	192.31%	150.50%	150.50%	108.70%	100.00%	-
NAPS	4.32	3.88	3.49	3.00	2.64	2.36	2.71	8.07%
YoY %	11.34%	11.17%	16.33%	13.64%	11.86%	-12.92%	-	-
Horiz. %	159.41%	143.17%	128.78%	110.70%	97.42%	87.08%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,040,832
RPS	196.61	193.25	172.95	153.13	223.60	200.46	224.31	-2.17%
YoY %	1.74%	11.74%	12.94%	-31.52%	11.54%	-10.63%	-	-
Horiz. %	87.65%	86.15%	77.10%	68.27%	99.68%	89.37%	100.00%	-
EPS	50.98	50.61	39.84	33.85	40.07	26.09	32.63	7.71%
YoY %	0.73%	27.03%	17.70%	-15.52%	53.58%	-20.04%	-	-
Horiz. %	156.24%	155.10%	122.10%	103.74%	122.80%	79.96%	100.00%	-
DPS	20.81	20.85	20.52	16.32	16.27	11.78	10.83	11.48%
YoY %	-0.19%	1.61%	25.74%	0.31%	38.12%	8.77%	-	-
Horiz. %	192.15%	192.52%	189.47%	150.69%	150.23%	108.77%	100.00%	-
NAPS	3.9127	3.5224	3.1081	2.7211	2.3874	2.1479	2.4537	8.07%
YoY %	11.08%	13.33%	14.22%	13.98%	11.15%	-12.46%	-	-
Horiz. %	159.46%	143.55%	126.67%	110.90%	97.30%	87.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	4.68	4.44	5.75	4.32	4.08	4.76	3.86	-
P/RPS	2.16	2.09	2.96	2.56	1.65	2.16	1.56	5.56%
YoY %	3.35%	-29.39%	15.62%	55.15%	-23.61%	38.46%	-	-
Horiz. %	138.46%	133.97%	189.74%	164.10%	105.77%	138.46%	100.00%	-
P/EPS	8.31	7.96	12.85	11.58	9.21	16.60	10.71	-4.13%
YoY %	4.40%	-38.05%	10.97%	25.73%	-44.52%	55.00%	-	-
Horiz. %	77.59%	74.32%	119.98%	108.12%	85.99%	155.00%	100.00%	-
EY	12.03	12.56	7.78	8.64	10.86	6.02	9.34	4.30%
YoY %	-4.22%	61.44%	-9.95%	-20.44%	80.40%	-35.55%	-	-
Horiz. %	128.80%	134.48%	83.30%	92.51%	116.27%	64.45%	100.00%	-
DY	4.91	5.18	4.00	4.17	4.41	2.73	3.10	7.95%
YoY %	-5.21%	29.50%	-4.08%	-5.44%	61.54%	-11.94%	-	-
Horiz. %	158.39%	167.10%	129.03%	134.52%	142.26%	88.06%	100.00%	-
P/NAPS	1.08	1.14	1.65	1.44	1.55	2.02	1.42	-4.45%
YoY %	-5.26%	-30.91%	14.58%	-7.10%	-23.27%	42.25%	-	-
Horiz. %	76.06%	80.28%	116.20%	101.41%	109.15%	142.25%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	06/05/09	29/04/08	10/05/07	10/05/06	30/05/05	26/05/04	08/05/03	-
Price	5.10	4.82	6.00	4.76	4.00	4.14	3.82	-
P/RPS	2.35	2.26	3.09	2.82	1.62	1.88	1.54	7.29%
YoY %	3.98%	-26.86%	9.57%	74.07%	-13.83%	22.08%	-	-
Horiz. %	152.60%	146.75%	200.65%	183.12%	105.19%	122.08%	100.00%	-
P/EPS	9.06	8.65	13.41	12.75	9.03	14.44	10.60	-2.58%
YoY %	4.74%	-35.50%	5.18%	41.20%	-37.47%	36.23%	-	-
Horiz. %	85.47%	81.60%	126.51%	120.28%	85.19%	136.23%	100.00%	-
EY	11.04	11.57	7.46	7.84	11.08	6.93	9.43	2.65%
YoY %	-4.58%	55.09%	-4.85%	-29.24%	59.88%	-26.51%	-	-
Horiz. %	117.07%	122.69%	79.11%	83.14%	117.50%	73.49%	100.00%	-
DY	4.51	4.77	3.83	3.78	4.50	3.14	3.13	6.27%
YoY %	-5.45%	24.54%	1.32%	-16.00%	43.31%	0.32%	-	-
Horiz. %	144.09%	152.40%	122.36%	120.77%	143.77%	100.32%	100.00%	-
P/NAPS	1.18	1.24	1.72	1.59	1.52	1.75	1.41	-2.92%
YoY %	-4.84%	-27.91%	8.18%	4.61%	-13.14%	24.11%	-	-
Horiz. %	83.69%	87.94%	121.99%	112.77%	107.80%	124.11%	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