[HLFG] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

06-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -0.23%

YoY- 0.74%

Quarter Report

HLFG Quarterly Result as at 31 Mac 09.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	4,073,538	3,511,715	2,233,954	2,256,124	2,217,605	1,984,660	1,757,209	15.02%
YoY %	16.00%	57.20%	-0.98%	1.74%	11.74%	12.94%	-	-
Horiz. %	231.82%	199.85%	127.13%	128.39%	126.20%	112.94%	100.00%	-
PBT	2,348,830	2,498,215	1,085,305	1,180,282	1,186,941	935,812	821,763	19.10%
YoY %	-5.98%	130.19%	-8.05%	-0.56%	26.84%	13.88%	-	-
Horiz. %	285.83%	304.01%	132.07%	143.63%	144.44%	113.88%	100.00%	-
Tax	-522,015	-323,975	-121,884	-287,954	-315,269	-252,659	-236,816	14.06%
YoY %	-61.13%	-165.81%	57.67%	8.66%	-24.78%	-6.69%	-	-
Horiz. %	220.43%	136.80%	51.47%	121.59%	133.13%	106.69%	100.00%	-
NP	1,826,815	2,174,240	963,421	892,328	871,672	683,153	584,947	20.88%
YoY %	-15.98%	125.68%	7.97%	2.37%	27.60%	16.79%	-	-
Horiz. %	312.30%	371.70%	164.70%	152.55%	149.02%	116.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,274,692	1,791,796	637,315	585,053	580,737	457,222	388,427	21.88%
YoY %	-28.86%	181.15%	8.93%	0.74%	27.01%	17.71%	-	-
Horiz. %	328.17%	461.30%	164.08%	150.62%	149.51%	117.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	12.97%	11.23%	24.40%	26.56%	27.00%	28.82%	-
YoY %	71.32%	15.49%	-53.98%	-8.13%	-1.63%	-6.32%	-	-
Horiz. %	77.10%	45.00%	38.97%	84.66%	92.16%	93.68%	100.00%	-
Total Cost	2,246,723	1,337,475	1,270,533	1,363,796	1,345,933	1,301,507	1,172,262	11.44%
YoY %	67.98%	5.27%	-6.84%	1.33%	3.41%	11.03%	-	-
Horiz. %	191.66%	114.09%	108.38%	116.34%	114.82%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,252,974	7,286,533	4,972,484	4,489,874	4,041,990	3,566,570	3,122,497	15.06%
YoY %	-0.46%	46.54%	10.75%	11.08%	13.33%	14.22%	-	-
Horiz. %	232.28%	233.36%	159.25%	143.79%	129.45%	114.22%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	445,563	289,489	383,198	238,817	239,236	235,504	187,311	15.52%
YoY %	53.91%	-24.45%	60.46%	-0.18%	1.58%	25.73%	-	-
Horiz. %	237.87%	154.55%	204.58%	127.50%	127.72%	125.73%	100.00%	-
Div Payout %	34.95%	16.16%	60.13%	40.82%	41.20%	51.51%	48.22%	-
YoY %	116.27%	-73.12%	47.31%	-0.92%	-20.02%	6.82%	-	-
Horiz. %	72.48%	33.51%	124.70%	84.65%	85.44%	106.82%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	7,252,974	7,286,533	4,972,484	4,489,874	4,041,990	3,566,570	3,122,497	15.06%
YoY %	-0.46%	46.54%	10.75%	11.08%	13.33%	14.22%	-	-
Horiz. %	232.28%	233.36%	159.25%	143.79%	129.45%	114.22%	100.00%	-
NOSH	1,036,139	1,033,550	1,035,934	1,039,322	1,041,749	1,021,940	1,040,832	-0.07%
YoY %	0.25%	-0.23%	-0.33%	-0.23%	1.94%	-1.82%	-	-
Horiz. %	99.55%	99.30%	99.53%	99.85%	100.09%	98.18%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	44.85%	61.91%	43.13%	39.55%	39.31%	34.42%	33.29%	-
YoY %	-27.56%	43.54%	9.05%	0.61%	14.21%	3.39%	-	-
Horiz. %	134.73%	185.97%	129.56%	118.80%	118.08%	103.39%	100.00%	-
ROE	17.57%	24.59%	12.82%	13.03%	14.37%	12.82%	12.44%	-
YoY %	-28.55%	91.81%	-1.61%	-9.32%	12.09%	3.05%	-	-
Horiz. %	141.24%	197.67%	103.05%	104.74%	115.51%	103.05%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	393.15	339.77	215.65	217.08	212.87	194.21	168.83	15.11%
YoY %	15.71%	57.56%	-0.66%	1.98%	9.61%	15.03%	-	-
Horiz. %	232.87%	201.25%	127.73%	128.58%	126.09%	115.03%	100.00%	-
EPS	123.02	173.36	61.52	56.29	55.75	44.74	37.32	21.97%
YoY %	-29.04%	181.79%	9.29%	0.97%	24.61%	19.88%	-	-
Horiz. %	329.64%	464.52%	164.84%	150.83%	149.38%	119.88%	100.00%	-
DPS	43.00	28.00	37.00	23.00	23.00	23.00	18.00	15.60%
YoY %	53.57%	-24.32%	60.87%	0.00%	0.00%	27.78%	-	-
Horiz. %	238.89%	155.56%	205.56%	127.78%	127.78%	127.78%	100.00%	-
NAPS	7.00	7.05	4.80	4.32	3.88	3.49	3.00	15.15%
YoY %	-0.71%	46.88%	11.11%	11.34%	11.17%	16.33%	-	-
Horiz. %	233.33%	235.00%	160.00%	144.00%	129.33%	116.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,039,322
RPS	354.99	306.03	194.68	196.61	193.25	172.95	153.13	15.02%
YoY %	16.00%	57.20%	-0.98%	1.74%	11.74%	12.94%	-	-
Horiz. %	231.82%	199.85%	127.13%	128.39%	126.20%	112.94%	100.00%	-
EPS	111.08	156.15	55.54	50.98	50.61	39.84	33.85	21.88%
YoY %	-28.86%	181.15%	8.94%	0.73%	27.03%	17.70%	-	-
Horiz. %	328.15%	461.30%	164.08%	150.61%	149.51%	117.70%	100.00%	-
DPS	38.83	25.23	33.39	20.81	20.85	20.52	16.32	15.52%
YoY %	53.90%	-24.44%	60.45%	-0.19%	1.61%	25.74%	-	-
Horiz. %	237.93%	154.60%	204.60%	127.51%	127.76%	125.74%	100.00%	-
NAPS	6.3206	6.3498	4.3333	3.9127	3.5224	3.1081	2.7211	15.06%
YoY %	-0.46%	46.53%	10.75%	11.08%	13.33%	14.22%	-	-
Horiz. %	232.28%	233.35%	159.25%	143.79%	129.45%	114.22%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	12.30	9.00	8.45	4.68	4.44	5.75	4.32	-
P/RPS	3.13	2.65	3.92	2.16	2.09	2.96	2.56	3.40%
YoY %	18.11%	-32.40%	81.48%	3.35%	-29.39%	15.62%	-	-
Horiz. %	122.27%	103.52%	153.12%	84.38%	81.64%	115.62%	100.00%	-
P/EPS	10.00	5.19	13.74	8.31	7.96	12.85	11.58	-2.41%
YoY %	92.68%	-62.23%	65.34%	4.40%	-38.05%	10.97%	-	-
Horiz. %	86.36%	44.82%	118.65%	71.76%	68.74%	110.97%	100.00%	-
EY	10.00	19.26	7.28	12.03	12.56	7.78	8.64	2.46%
YoY %	-48.08%	164.56%	-39.48%	-4.22%	61.44%	-9.95%	-	-
Horiz. %	115.74%	222.92%	84.26%	139.24%	145.37%	90.05%	100.00%	-
DY	3.50	3.11	4.38	4.91	5.18	4.00	4.17	-2.87%
YoY %	12.54%	-29.00%	-10.79%	-5.21%	29.50%	-4.08%	-	-
Horiz. %	83.93%	74.58%	105.04%	117.75%	124.22%	95.92%	100.00%	-
P/NAPS	1.76	1.28	1.76	1.08	1.14	1.65	1.44	3.39%
YoY %	37.50%	-27.27%	62.96%	-5.26%	-30.91%	14.58%	-	-
Horiz. %	122.22%	88.89%	122.22%	75.00%	79.17%	114.58%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	16/05/12	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	10/05/06	-
Price	11.72	11.14	8.00	5.10	4.82	6.00	4.76	-
P/RPS	2.98	3.28	3.71	2.35	2.26	3.09	2.82	0.92%
YoY %	-9.15%	-11.59%	57.87%	3.98%	-26.86%	9.57%	-	-
Horiz. %	105.67%	116.31%	131.56%	83.33%	80.14%	109.57%	100.00%	-
P/EPS	9.53	6.43	13.00	9.06	8.65	13.41	12.75	-4.73%
YoY %	48.21%	-50.54%	43.49%	4.74%	-35.50%	5.18%	-	-
Horiz. %	74.75%	50.43%	101.96%	71.06%	67.84%	105.18%	100.00%	-
EY	10.50	15.56	7.69	11.04	11.57	7.46	7.84	4.98%
YoY %	-32.52%	102.34%	-30.34%	-4.58%	55.09%	-4.85%	-	-
Horiz. %	133.93%	198.47%	98.09%	140.82%	147.58%	95.15%	100.00%	-
DY	3.67	2.51	4.63	4.51	4.77	3.83	3.78	-0.49%
YoY %	46.22%	-45.79%	2.66%	-5.45%	24.54%	1.32%	-	-
Horiz. %	97.09%	66.40%	122.49%	119.31%	126.19%	101.32%	100.00%	-
P/NAPS	1.67	1.58	1.67	1.18	1.24	1.72	1.59	0.82%
YoY %	5.70%	-5.39%	41.53%	-4.84%	-27.91%	8.18%	-	-
Horiz. %	105.03%	99.37%	105.03%	74.21%	77.99%	108.18%	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