[HLFG] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -0.52%

YoY- 29.78%

Quarter Report

3rd Quarter Ended - 31.03.2008.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,338,886	2,282,768	2,225,482	2,219,406	2,178,318	2,060,560	1,988,153	11.38%
YoY %	2.46%	2.57%	0.27%	1.89%	5.71%	3.64%	-	-
Horiz. %	117.64%	114.82%	111.94%	111.63%	109.56%	103.64%	100.00%	-
PBT	1,304,534	1,240,316	1,120,165	1,151,950	1,160,162	1,085,456	985,702	20.44%
YoY %	5.18%	10.73%	-2.76%	-0.71%	6.88%	10.12%	-	-
Horiz. %	132.35%	125.83%	113.64%	116.87%	117.70%	110.12%	100.00%	-
Tax	-324,574	-297,704	-293,833	-311,074	-316,046	-294,152	-264,097	14.66%
YoY %	-9.03%	-1.32%	5.54%	1.57%	-7.44%	-11.38%	-	-
Horiz. %	122.90%	112.73%	111.26%	117.79%	119.67%	111.38%	100.00%	-
NP	979,960	942,612	826,332	840,876	844,116	791,304	721,605	22.51%
YoY %	3.96%	14.07%	-1.73%	-0.38%	6.67%	9.66%	-	-
Horiz. %	135.80%	130.63%	114.51%	116.53%	116.98%	109.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,220	589,012	548,682	538,977	541,778	506,392	487,969	16.87%
YoY %	4.79%	7.35%	1.80%	-0.52%	6.99%	3.78%	-	-
Horiz. %	126.49%	120.71%	112.44%	110.45%	111.03%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	24.00%	26.23%	27.00%	27.24%	27.10%	26.79%	-
YoY %	3.67%	-8.50%	-2.85%	-0.88%	0.52%	1.16%	-	-
Horiz. %	92.87%	89.59%	97.91%	100.78%	101.68%	101.16%	100.00%	-
Total Cost	1,358,926	1,340,156	1,399,150	1,378,530	1,334,202	1,269,256	1,266,548	4.78%
YoY %	1.40%	-4.22%	1.50%	3.32%	5.12%	0.21%	-	-
Horiz. %	107.29%	105.81%	110.47%	108.84%	105.34%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,256,332	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	9.41%
YoY %	1.85%	3.31%	0.58%	3.05%	1.64%	3.30%	-	-
Horiz. %	114.51%	112.44%	108.83%	108.20%	104.99%	103.30%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	186,408	373,317	238,557	317,858	186,819	373,567	238,793	-15.15%
YoY %	-50.07%	56.49%	-24.95%	70.14%	-49.99%	56.44%	-	-
Horiz. %	78.06%	156.33%	99.90%	133.11%	78.23%	156.44%	100.00%	-
Div Payout %	30.20%	63.38%	43.48%	58.97%	34.48%	73.77%	48.94%	-
YoY %	-52.35%	45.77%	-26.27%	71.03%	-53.26%	50.74%	-	-
Horiz. %	61.71%	129.51%	88.84%	120.49%	70.45%	150.74%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	4,256,332	4,179,081	4,045,103	4,021,600	3,902,462	3,839,447	3,716,870	9.41%
YoY %	1.85%	3.31%	0.58%	3.05%	1.64%	3.30%	-	-
Horiz. %	114.51%	112.44%	108.83%	108.20%	104.99%	103.30%	100.00%	-
NOSH	1,035,604	1,036,992	1,037,206	1,036,494	1,037,888	1,037,688	1,038,231	-0.16%
YoY %	-0.13%	-0.02%	0.07%	-0.13%	0.02%	-0.05%	-	-
Horiz. %	99.75%	99.88%	99.90%	99.83%	99.97%	99.95%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	41.90%	41.29%	37.13%	37.89%	38.75%	38.40%	36.30%	-
YoY %	1.48%	11.20%	-2.01%	-2.22%	0.91%	5.79%	-	-
Horiz. %	115.43%	113.75%	102.29%	104.38%	106.75%	105.79%	100.00%	-
ROE	14.50%	14.09%	13.56%	13.40%	13.88%	13.19%	13.13%	-
YoY %	2.91%	3.91%	1.19%	-3.46%	5.23%	0.46%	-	-
Horiz. %	110.43%	107.31%	103.27%	102.06%	105.71%	100.46%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	225.85	220.13	214.57	214.13	209.88	198.57	191.49	11.57%
YoY %	2.60%	2.59%	0.21%	2.02%	5.70%	3.70%	-	-
Horiz. %	117.94%	114.96%	112.05%	111.82%	109.60%	103.70%	100.00%	-
EPS	59.60	56.80	52.90	52.00	52.20	48.80	47.00	17.07%
YoY %	4.93%	7.37%	1.73%	-0.38%	6.97%	3.83%	-	-
Horiz. %	126.81%	120.85%	112.55%	110.64%	111.06%	103.83%	100.00%	-
DPS	18.00	36.00	23.00	30.67	18.00	36.00	23.00	-15.01%
YoY %	-50.00%	56.52%	-25.01%	70.39%	-50.00%	56.52%	-	-
Horiz. %	78.26%	156.52%	100.00%	133.35%	78.26%	156.52%	100.00%	-
NAPS	4.11	4.03	3.90	3.88	3.76	3.70	3.58	9.59%
YoY %	1.99%	3.33%	0.52%	3.19%	1.62%	3.35%	-	-
Horiz. %	114.80%	112.57%	108.94%	108.38%	105.03%	103.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,749
RPS	206.11	201.17	196.12	195.58	191.96	181.58	175.20	11.38%
YoY %	2.46%	2.57%	0.28%	1.89%	5.72%	3.64%	-	-
Horiz. %	117.64%	114.82%	111.94%	111.63%	109.57%	103.64%	100.00%	-
EPS	54.39	51.91	48.35	47.50	47.74	44.63	43.00	16.87%
YoY %	4.78%	7.36%	1.79%	-0.50%	6.97%	3.79%	-	-
Horiz. %	126.49%	120.72%	112.44%	110.47%	111.02%	103.79%	100.00%	-
DPS	16.43	32.90	21.02	28.01	16.46	32.92	21.04	-15.13%
YoY %	-50.06%	56.52%	-24.96%	70.17%	-50.00%	56.46%	-	-
Horiz. %	78.09%	156.37%	99.90%	133.13%	78.23%	156.46%	100.00%	-
NAPS	3.7508	3.6828	3.5647	3.544	3.439	3.3835	3.2754	9.41%
YoY %	1.85%	3.31%	0.58%	3.05%	1.64%	3.30%	-	-
Horiz. %	114.51%	112.44%	108.83%	108.20%	104.99%	103.30%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.98	4.40	4.68	4.44	6.00	5.80	6.45	-
P/RPS	1.76	2.00	2.18	2.07	2.86	2.92	3.37	-35.02%
YoY %	-12.00%	-8.26%	5.31%	-27.62%	-2.05%	-13.35%	-	-
Horiz. %	52.23%	59.35%	64.69%	61.42%	84.87%	86.65%	100.00%	-
P/EPS	6.68	7.75	8.85	8.54	11.49	11.89	13.72	-37.97%
YoY %	-13.81%	-12.43%	3.63%	-25.67%	-3.36%	-13.34%	-	-
Horiz. %	48.69%	56.49%	64.50%	62.24%	83.75%	86.66%	100.00%	-
EY	14.97	12.91	11.30	11.71	8.70	8.41	7.29	61.20%
YoY %	15.96%	14.25%	-3.50%	34.60%	3.45%	15.36%	-	-
Horiz. %	205.35%	177.09%	155.01%	160.63%	119.34%	115.36%	100.00%	-
DY	4.52	8.18	4.91	6.91	3.00	6.21	3.57	16.95%
YoY %	-44.74%	66.60%	-28.94%	130.33%	-51.69%	73.95%	-	-
Horiz. %	126.61%	229.13%	137.54%	193.56%	84.03%	173.95%	100.00%	-
P/NAPS	0.97	1.09	1.20	1.14	1.60	1.57	1.80	-33.65%
YoY %	-11.01%	-9.17%	5.26%	-28.75%	1.91%	-12.78%	-	-
Horiz. %	53.89%	60.56%	66.67%	63.33%	88.89%	87.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	10/02/09	11/11/08	25/08/08	29/04/08	14/02/08	06/11/07	27/08/07	-
Price	4.38	3.98	4.50	4.82	5.00	5.75	5.45	-
P/RPS	1.94	1.81	2.10	2.25	2.38	2.90	2.85	-22.52%
YoY %	7.18%	-13.81%	-6.67%	-5.46%	-17.93%	1.75%	-	-
Horiz. %	68.07%	63.51%	73.68%	78.95%	83.51%	101.75%	100.00%	-
P/EPS	7.35	7.01	8.51	9.27	9.58	11.78	11.60	-26.12%
YoY %	4.85%	-17.63%	-8.20%	-3.24%	-18.68%	1.55%	-	-
Horiz. %	63.36%	60.43%	73.36%	79.91%	82.59%	101.55%	100.00%	-
EY	13.61	14.27	11.76	10.79	10.44	8.49	8.62	35.40%
YoY %	-4.63%	21.34%	8.99%	3.35%	22.97%	-1.51%	-	-
Horiz. %	157.89%	165.55%	136.43%	125.17%	121.11%	98.49%	100.00%	-
DY	4.11	9.05	5.11	6.36	3.60	6.26	4.22	-1.73%
YoY %	-54.59%	77.10%	-19.65%	76.67%	-42.49%	48.34%	-	-
Horiz. %	97.39%	214.45%	121.09%	150.71%	85.31%	148.34%	100.00%	-
P/NAPS	1.07	0.99	1.15	1.24	1.33	1.55	1.52	-20.78%
YoY %	8.08%	-13.91%	-7.26%	-6.77%	-14.19%	1.97%	-	-
Horiz. %	70.39%	65.13%	75.66%	81.58%	87.50%	101.97%	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