Highlights

[HLFG] QoQ Quarter Result on 2018-09-30 [#1]

Stock [HLFG]: HONG LEONG FINANCIAL GROUP BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     11.32%    YoY -     11.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,341,848 1,307,705 1,245,292 1,383,165 1,319,869 1,386,355 1,366,015 -1.19%
  QoQ % 2.61% 5.01% -9.97% 4.80% -4.80% 1.49% -
  Horiz. % 98.23% 95.73% 91.16% 101.26% 96.62% 101.49% 100.00%
PBT 839,897 859,113 877,524 929,106 870,627 942,769 924,728 -6.23%
  QoQ % -2.24% -2.10% -5.55% 6.72% -7.65% 1.95% -
  Horiz. % 90.83% 92.90% 94.90% 100.47% 94.15% 101.95% 100.00%
Tax -129,164 -157,135 -145,581 -159,499 -177,471 -181,273 -174,941 -18.36%
  QoQ % 17.80% -7.94% 8.73% 10.13% 2.10% -3.62% -
  Horiz. % 73.83% 89.82% 83.22% 91.17% 101.45% 103.62% 100.00%
NP 710,733 701,978 731,943 769,607 693,156 761,496 749,787 -3.51%
  QoQ % 1.25% -4.09% -4.89% 11.03% -8.97% 1.56% -
  Horiz. % 94.79% 93.62% 97.62% 102.64% 92.45% 101.56% 100.00%
NP to SH 468,702 463,415 481,547 505,695 454,290 502,557 495,343 -3.63%
  QoQ % 1.14% -3.77% -4.78% 11.32% -9.60% 1.46% -
  Horiz. % 94.62% 93.55% 97.21% 102.09% 91.71% 101.46% 100.00%
Tax Rate 15.38 % 18.29 % 16.59 % 17.17 % 20.38 % 19.23 % 18.92 % -12.93%
  QoQ % -15.91% 10.25% -3.38% -15.75% 5.98% 1.64% -
  Horiz. % 81.29% 96.67% 87.68% 90.75% 107.72% 101.64% 100.00%
Total Cost 631,115 605,727 513,349 613,558 626,713 624,859 616,228 1.61%
  QoQ % 4.19% 18.00% -16.33% -2.10% 0.30% 1.40% -
  Horiz. % 102.42% 98.30% 83.31% 99.57% 101.70% 101.40% 100.00%
Net Worth 19,195,767 19,146,717 18,595,430 18,182,568 17,796,897 17,622,136 17,327,505 7.08%
  QoQ % 0.26% 2.96% 2.27% 2.17% 0.99% 1.70% -
  Horiz. % 110.78% 110.50% 107.32% 104.93% 102.71% 101.70% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 332,487 - 148,849 - 308,759 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.69% 0.00% 48.21% 0.00% 100.00% -
Div Payout % - % 71.75 % - % 29.43 % - % 61.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.78% 0.00% 47.90% 0.00% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 19,195,767 19,146,717 18,595,430 18,182,568 17,796,897 17,622,136 17,327,505 7.08%
  QoQ % 0.26% 2.96% 2.27% 2.17% 0.99% 1.70% -
  Horiz. % 110.78% 110.50% 107.32% 104.93% 102.71% 101.70% 100.00%
NOSH 1,143,967 1,146,510 1,147,158 1,144,998 1,144,495 1,143,552 1,147,516 -0.21%
  QoQ % -0.22% -0.06% 0.19% 0.04% 0.08% -0.35% -
  Horiz. % 99.69% 99.91% 99.97% 99.78% 99.74% 99.65% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 52.97 % 53.68 % 58.78 % 55.64 % 52.52 % 54.93 % 54.89 % -2.35%
  QoQ % -1.32% -8.68% 5.64% 5.94% -4.39% 0.07% -
  Horiz. % 96.50% 97.80% 107.09% 101.37% 95.68% 100.07% 100.00%
ROE 2.44 % 2.42 % 2.59 % 2.78 % 2.55 % 2.85 % 2.86 % -10.07%
  QoQ % 0.83% -6.56% -6.83% 9.02% -10.53% -0.35% -
  Horiz. % 85.31% 84.62% 90.56% 97.20% 89.16% 99.65% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 117.30 114.06 108.55 120.80 115.32 121.23 119.04 -0.98%
  QoQ % 2.84% 5.08% -10.14% 4.75% -4.88% 1.84% -
  Horiz. % 98.54% 95.82% 91.19% 101.48% 96.88% 101.84% 100.00%
EPS 41.00 40.50 42.10 44.20 39.70 43.90 43.30 -3.58%
  QoQ % 1.23% -3.80% -4.75% 11.34% -9.57% 1.39% -
  Horiz. % 94.69% 93.53% 97.23% 102.08% 91.69% 101.39% 100.00%
DPS 0.00 29.00 0.00 13.00 0.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.41% 0.00% 48.15% 0.00% 100.00% -
NAPS 16.7800 16.7000 16.2100 15.8800 15.5500 15.4100 15.1000 7.31%
  QoQ % 0.48% 3.02% 2.08% 2.12% 0.91% 2.05% -
  Horiz. % 111.13% 110.60% 107.35% 105.17% 102.98% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,147,516
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.93 113.96 108.52 120.54 115.02 120.81 119.04 -1.19%
  QoQ % 2.61% 5.01% -9.97% 4.80% -4.79% 1.49% -
  Horiz. % 98.23% 95.73% 91.16% 101.26% 96.62% 101.49% 100.00%
EPS 40.84 40.38 41.96 44.07 39.59 43.80 43.30 -3.83%
  QoQ % 1.14% -3.77% -4.79% 11.32% -9.61% 1.15% -
  Horiz. % 94.32% 93.26% 96.91% 101.78% 91.43% 101.15% 100.00%
DPS 0.00 28.97 0.00 12.97 0.00 26.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.66% 0.00% 48.20% 0.00% 100.00% -
NAPS 16.7281 16.6853 16.2049 15.8451 15.5090 15.3568 15.1000 7.08%
  QoQ % 0.26% 2.96% 2.27% 2.17% 0.99% 1.70% -
  Horiz. % 110.78% 110.50% 107.32% 104.93% 102.71% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 18.5400 19.1800 18.5600 19.3000 18.0000 19.2600 17.8800 -
P/RPS 15.81 16.82 17.10 15.98 15.61 15.89 15.02 3.49%
  QoQ % -6.00% -1.64% 7.01% 2.37% -1.76% 5.79% -
  Horiz. % 105.26% 111.98% 113.85% 106.39% 103.93% 105.79% 100.00%
P/EPS 45.25 47.45 44.21 43.70 45.35 43.83 41.42 6.09%
  QoQ % -4.64% 7.33% 1.17% -3.64% 3.47% 5.82% -
  Horiz. % 109.25% 114.56% 106.74% 105.50% 109.49% 105.82% 100.00%
EY 2.21 2.11 2.26 2.29 2.21 2.28 2.41 -5.63%
  QoQ % 4.74% -6.64% -1.31% 3.62% -3.07% -5.39% -
  Horiz. % 91.70% 87.55% 93.78% 95.02% 91.70% 94.61% 100.00%
DY 0.00 1.51 0.00 0.67 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.86% 0.00% 47.86% 0.00% 100.00% -
P/NAPS 1.10 1.15 1.14 1.22 1.16 1.25 1.18 -4.58%
  QoQ % -4.35% 0.88% -6.56% 5.17% -7.20% 5.93% -
  Horiz. % 93.22% 97.46% 96.61% 103.39% 98.31% 105.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 28/11/18 28/08/18 30/05/18 26/02/18 -
Price 16.0400 18.9200 20.1000 19.1800 18.6000 18.5000 18.4600 -
P/RPS 13.67 16.59 18.52 15.88 16.13 15.26 15.51 -8.10%
  QoQ % -17.60% -10.42% 16.62% -1.55% 5.70% -1.61% -
  Horiz. % 88.14% 106.96% 119.41% 102.39% 104.00% 98.39% 100.00%
P/EPS 39.15 46.81 47.88 43.43 46.86 42.10 42.76 -5.73%
  QoQ % -16.36% -2.23% 10.25% -7.32% 11.31% -1.54% -
  Horiz. % 91.56% 109.47% 111.97% 101.57% 109.59% 98.46% 100.00%
EY 2.55 2.14 2.09 2.30 2.13 2.38 2.34 5.91%
  QoQ % 19.16% 2.39% -9.13% 7.98% -10.50% 1.71% -
  Horiz. % 108.97% 91.45% 89.32% 98.29% 91.03% 101.71% 100.00%
DY 0.00 1.53 0.00 0.68 0.00 1.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.79% 0.00% 46.58% 0.00% 100.00% -
P/NAPS 0.96 1.13 1.24 1.21 1.20 1.20 1.22 -14.80%
  QoQ % -15.04% -8.87% 2.48% 0.83% 0.00% -1.64% -
  Horiz. % 78.69% 92.62% 101.64% 99.18% 98.36% 98.36% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  373  487  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers