[HLFG] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 7.04%
YoY- 53.09%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,552,202 2,439,772 2,554,698 2,554,689 2,586,438 2,583,696 2,563,612 -0.29%
PBT 758,490 745,132 779,833 762,817 754,928 705,132 575,452 20.15%
Tax -418,044 -432,088 -395,257 -414,737 -429,732 -437,092 -345,377 13.53%
NP 340,446 313,044 384,576 348,080 325,196 268,040 230,075 29.76%
-
NP to SH 340,446 313,044 384,576 348,080 325,196 268,040 230,075 29.76%
-
Tax Rate 55.12% 57.99% 50.68% 54.37% 56.92% 61.99% 60.02% -
Total Cost 2,211,756 2,126,728 2,170,122 2,206,609 2,261,242 2,315,656 2,333,537 -3.50%
-
Net Worth 2,764,305 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 37.67%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 83,137 - 87,777 112,125 60,036 - - -
Div Payout % 24.42% - 22.82% 32.21% 18.46% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,764,305 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 37.67%
NOSH 1,039,212 1,050,483 548,610 525,588 500,301 477,960 447,355 75.13%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.34% 12.83% 15.05% 13.63% 12.57% 10.37% 8.97% -
ROE 12.32% 11.60% 15.65% 15.51% 15.58% 14.20% 13.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 245.59 232.25 465.67 486.06 516.98 540.57 573.06 -43.06%
EPS 32.76 29.80 70.10 66.23 65.00 56.08 51.43 -25.90%
DPS 8.00 0.00 16.00 21.33 12.00 0.00 0.00 -
NAPS 2.66 2.57 4.48 4.27 4.171 3.95 3.82 -21.38%
Adjusted Per Share Value based on latest NOSH - 525,410
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 222.41 212.61 222.63 222.63 225.39 225.16 223.41 -0.29%
EPS 29.67 27.28 33.51 30.33 28.34 23.36 20.05 29.76%
DPS 7.24 0.00 7.65 9.77 5.23 0.00 0.00 -
NAPS 2.4089 2.3527 2.1418 1.9558 1.8185 1.6452 1.4892 37.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.90 3.84 8.15 7.10 5.45 4.96 4.32 -
P/RPS 1.59 1.65 1.75 1.46 1.05 0.92 0.75 64.80%
P/EPS 11.90 12.89 11.63 10.72 8.38 8.84 8.40 26.05%
EY 8.40 7.76 8.60 9.33 11.93 11.31 11.91 -20.71%
DY 2.05 0.00 1.96 3.00 2.20 0.00 0.00 -
P/NAPS 1.47 1.49 1.82 1.66 1.31 1.26 1.13 19.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 -
Price 4.00 4.08 4.64 8.50 6.25 4.86 5.75 -
P/RPS 1.63 1.76 1.00 1.75 1.21 0.90 1.00 38.37%
P/EPS 12.21 13.69 6.62 12.83 9.62 8.67 11.18 6.03%
EY 8.19 7.30 15.11 7.79 10.40 11.54 8.94 -5.65%
DY 2.00 0.00 3.45 2.51 1.92 0.00 0.00 -
P/NAPS 1.50 1.59 1.04 1.99 1.50 1.23 1.51 -0.44%

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