[HLFG] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 10.48%
YoY- 67.15%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,580,409 2,552,202 2,439,772 2,554,698 2,554,689 2,586,438 2,583,696 -0.08%
PBT 769,326 758,490 745,132 779,833 762,817 754,928 705,132 5.98%
Tax -432,368 -418,044 -432,088 -395,257 -414,737 -429,732 -437,092 -0.72%
NP 336,958 340,446 313,044 384,576 348,080 325,196 268,040 16.49%
-
NP to SH 336,958 340,446 313,044 384,576 348,080 325,196 268,040 16.49%
-
Tax Rate 56.20% 55.12% 57.99% 50.68% 54.37% 56.92% 61.99% -
Total Cost 2,243,450 2,211,756 2,126,728 2,170,122 2,206,609 2,261,242 2,315,656 -2.09%
-
Net Worth 2,816,071 2,764,305 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 30.57%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 166,262 83,137 - 87,777 112,125 60,036 - -
Div Payout % 49.34% 24.42% - 22.82% 32.21% 18.46% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,816,071 2,764,305 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 30.57%
NOSH 1,039,140 1,039,212 1,050,483 548,610 525,588 500,301 477,960 67.90%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.06% 13.34% 12.83% 15.05% 13.63% 12.57% 10.37% -
ROE 11.97% 12.32% 11.60% 15.65% 15.51% 15.58% 14.20% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 248.32 245.59 232.25 465.67 486.06 516.98 540.57 -40.49%
EPS 32.43 32.76 29.80 70.10 66.23 65.00 56.08 -30.61%
DPS 16.00 8.00 0.00 16.00 21.33 12.00 0.00 -
NAPS 2.71 2.66 2.57 4.48 4.27 4.171 3.95 -22.22%
Adjusted Per Share Value based on latest NOSH - 548,960
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 224.87 222.41 212.61 222.63 222.63 225.39 225.16 -0.08%
EPS 29.36 29.67 27.28 33.51 30.33 28.34 23.36 16.47%
DPS 14.49 7.24 0.00 7.65 9.77 5.23 0.00 -
NAPS 2.4541 2.4089 2.3527 2.1418 1.9558 1.8185 1.6452 30.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.86 3.90 3.84 8.15 7.10 5.45 4.96 -
P/RPS 1.55 1.59 1.65 1.75 1.46 1.05 0.92 41.63%
P/EPS 11.90 11.90 12.89 11.63 10.72 8.38 8.84 21.93%
EY 8.40 8.40 7.76 8.60 9.33 11.93 11.31 -18.00%
DY 4.15 2.05 0.00 1.96 3.00 2.20 0.00 -
P/NAPS 1.42 1.47 1.49 1.82 1.66 1.31 1.26 8.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 -
Price 3.82 4.00 4.08 4.64 8.50 6.25 4.86 -
P/RPS 1.54 1.63 1.76 1.00 1.75 1.21 0.90 43.10%
P/EPS 11.78 12.21 13.69 6.62 12.83 9.62 8.67 22.69%
EY 8.49 8.19 7.30 15.11 7.79 10.40 11.54 -18.51%
DY 4.19 2.00 0.00 3.45 2.51 1.92 0.00 -
P/NAPS 1.41 1.50 1.59 1.04 1.99 1.50 1.23 9.54%

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