Highlights

[HLFG] YoY Quarter Result on 2020-06-30 [#4]

Stock [HLFG]: HONG LEONG FINANCIAL GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     54.82%    YoY -     12.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,429,159 1,341,848 1,319,869 1,273,064 1,206,497 1,218,926 1,156,615 3.59%
  YoY % 6.51% 1.67% 3.68% 5.52% -1.02% 5.39% -
  Horiz. % 123.56% 116.02% 114.11% 110.07% 104.31% 105.39% 100.00%
PBT 858,284 839,897 870,627 768,126 788,808 780,454 715,611 3.07%
  YoY % 2.19% -3.53% 13.34% -2.62% 1.07% 9.06% -
  Horiz. % 119.94% 117.37% 121.66% 107.34% 110.23% 109.06% 100.00%
Tax -92,799 -129,164 -177,471 -325,672 -188,290 -90,791 -55,893 8.81%
  YoY % 28.15% 27.22% 45.51% -72.96% -107.39% -62.44% -
  Horiz. % 166.03% 231.09% 317.52% 582.67% 336.88% 162.44% 100.00%
NP 765,485 710,733 693,156 442,454 600,518 689,663 659,718 2.51%
  YoY % 7.70% 2.54% 56.66% -26.32% -12.93% 4.54% -
  Horiz. % 116.03% 107.73% 105.07% 67.07% 91.03% 104.54% 100.00%
NP to SH 525,141 468,702 454,290 258,794 393,497 441,250 450,255 2.59%
  YoY % 12.04% 3.17% 75.54% -34.23% -10.82% -2.00% -
  Horiz. % 116.63% 104.10% 100.90% 57.48% 87.39% 98.00% 100.00%
Tax Rate 10.81 % 15.38 % 20.38 % 42.40 % 23.87 % 11.63 % 7.81 % 5.56%
  YoY % -29.71% -24.53% -51.93% 77.63% 105.25% 48.91% -
  Horiz. % 138.41% 196.93% 260.95% 542.89% 305.63% 148.91% 100.00%
Total Cost 663,674 631,115 626,713 830,610 605,979 529,263 496,897 4.94%
  YoY % 5.16% 0.70% -24.55% 37.07% 14.49% 6.51% -
  Horiz. % 133.56% 127.01% 126.13% 167.16% 121.95% 106.51% 100.00%
Net Worth 20,895,915 19,195,767 17,796,897 16,661,945 15,399,676 13,111,428 11,465,795 10.51%
  YoY % 8.86% 7.86% 6.81% 8.20% 17.45% 14.35% -
  Horiz. % 182.25% 167.42% 155.22% 145.32% 134.31% 114.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 283,449 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 53.98 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 20,895,915 19,195,767 17,796,897 16,661,945 15,399,676 13,111,428 11,465,795 10.51%
  YoY % 8.86% 7.86% 6.81% 8.20% 17.45% 14.35% -
  Horiz. % 182.25% 167.42% 155.22% 145.32% 134.31% 114.35% 100.00%
NOSH 1,133,799 1,143,967 1,144,495 1,147,516 1,147,516 1,050,595 1,047,104 1.33%
  YoY % -0.89% -0.05% -0.26% 0.00% 9.23% 0.33% -
  Horiz. % 108.28% 109.25% 109.30% 109.59% 109.59% 100.33% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 53.56 % 52.97 % 52.52 % 34.76 % 49.77 % 56.58 % 57.04 % -1.04%
  YoY % 1.11% 0.86% 51.09% -30.16% -12.04% -0.81% -
  Horiz. % 93.90% 92.86% 92.08% 60.94% 87.25% 99.19% 100.00%
ROE 2.51 % 2.44 % 2.55 % 1.55 % 2.56 % 3.37 % 3.93 % -7.19%
  YoY % 2.87% -4.31% 64.52% -39.45% -24.04% -14.25% -
  Horiz. % 63.87% 62.09% 64.89% 39.44% 65.14% 85.75% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 126.05 117.30 115.32 110.94 105.14 116.02 110.46 2.22%
  YoY % 7.46% 1.72% 3.95% 5.52% -9.38% 5.03% -
  Horiz. % 114.11% 106.19% 104.40% 100.43% 95.18% 105.03% 100.00%
EPS 46.30 41.00 39.70 22.60 34.40 42.00 43.00 1.24%
  YoY % 12.93% 3.27% 75.66% -34.30% -18.10% -2.33% -
  Horiz. % 107.67% 95.35% 92.33% 52.56% 80.00% 97.67% 100.00%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 18.4300 16.7800 15.5500 14.5200 13.4200 12.4800 10.9500 9.06%
  YoY % 9.83% 7.91% 7.09% 8.20% 7.53% 13.97% -
  Horiz. % 168.31% 153.24% 142.01% 132.60% 122.56% 113.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,147,516
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 124.54 116.93 115.02 110.94 105.14 106.22 100.79 3.59%
  YoY % 6.51% 1.66% 3.68% 5.52% -1.02% 5.39% -
  Horiz. % 123.56% 116.01% 114.12% 110.07% 104.32% 105.39% 100.00%
EPS 45.76 40.84 39.59 22.60 34.40 38.45 39.24 2.59%
  YoY % 12.05% 3.16% 75.18% -34.30% -10.53% -2.01% -
  Horiz. % 116.62% 104.08% 100.89% 57.59% 87.67% 97.99% 100.00%
DPS 24.70 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 18.2097 16.7281 15.5090 14.5200 13.4200 11.4259 9.9918 10.51%
  YoY % 8.86% 7.86% 6.81% 8.20% 17.45% 14.35% -
  Horiz. % 182.25% 167.42% 155.22% 145.32% 134.31% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.1000 18.5400 18.0000 16.8000 14.6800 15.1600 16.1400 -
P/RPS 10.39 15.81 15.61 15.14 13.96 13.07 14.61 -5.52%
  YoY % -34.28% 1.28% 3.10% 8.45% 6.81% -10.54% -
  Horiz. % 71.12% 108.21% 106.84% 103.63% 95.55% 89.46% 100.00%
P/EPS 28.28 45.25 45.35 74.49 42.81 36.10 37.53 -4.60%
  YoY % -37.50% -0.22% -39.12% 74.00% 18.59% -3.81% -
  Horiz. % 75.35% 120.57% 120.84% 198.48% 114.07% 96.19% 100.00%
EY 3.54 2.21 2.21 1.34 2.34 2.77 2.66 4.87%
  YoY % 60.18% 0.00% 64.93% -42.74% -15.52% 4.14% -
  Horiz. % 133.08% 83.08% 83.08% 50.38% 87.97% 104.14% 100.00%
DY 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.71 1.10 1.16 1.16 1.09 1.21 1.47 -11.41%
  YoY % -35.45% -5.17% 0.00% 6.42% -9.92% -17.69% -
  Horiz. % 48.30% 74.83% 78.91% 78.91% 74.15% 82.31% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 24/08/17 29/08/16 26/08/15 26/08/14 -
Price 12.3400 16.0400 18.6000 16.7000 16.1000 13.2200 17.0400 -
P/RPS 9.79 13.67 16.13 15.05 15.31 11.39 15.43 -7.30%
  YoY % -28.38% -15.25% 7.18% -1.70% 34.42% -26.18% -
  Horiz. % 63.45% 88.59% 104.54% 97.54% 99.22% 73.82% 100.00%
P/EPS 26.64 39.15 46.86 74.05 46.95 31.48 39.63 -6.40%
  YoY % -31.95% -16.45% -36.72% 57.72% 49.14% -20.57% -
  Horiz. % 67.22% 98.79% 118.24% 186.85% 118.47% 79.43% 100.00%
EY 3.75 2.55 2.13 1.35 2.13 3.18 2.52 6.84%
  YoY % 47.06% 19.72% 57.78% -36.62% -33.02% 26.19% -
  Horiz. % 148.81% 101.19% 84.52% 53.57% 84.52% 126.19% 100.00%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.67 0.96 1.20 1.15 1.20 1.06 1.56 -13.13%
  YoY % -30.21% -20.00% 4.35% -4.17% 13.21% -32.05% -
  Horiz. % 42.95% 61.54% 76.92% 73.72% 76.92% 67.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS