[HLFG] QoQ Cumulative 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- 47.31%
YoY- 67.15%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,935,307 1,276,101 609,943 2,554,698 1,916,017 1,293,219 645,924 107.97%
PBT 576,995 379,245 186,283 779,833 572,113 377,464 176,283 120.60%
Tax -324,276 -209,022 -108,022 -395,257 -311,053 -214,866 -109,273 106.64%
NP 252,719 170,223 78,261 384,576 261,060 162,598 67,010 142.48%
-
NP to SH 252,719 170,223 78,261 384,576 261,060 162,598 67,010 142.48%
-
Tax Rate 56.20% 55.12% 57.99% 50.68% 54.37% 56.92% 61.99% -
Total Cost 1,682,588 1,105,878 531,682 2,170,122 1,654,957 1,130,621 578,914 103.79%
-
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 124,696 41,568 - 87,777 84,094 30,018 - -
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 8.97% 6.16% 2.90% 15.65% 11.63% 7.79% 3.55% -
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 186.24 122.80 58.06 465.67 364.55 258.49 135.14 23.86%
EPS 24.32 16.38 7.45 70.10 49.67 32.50 14.02 44.41%
DPS 12.00 4.00 0.00 16.00 16.00 6.00 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 168.65 111.21 53.15 222.63 166.97 112.70 56.29 107.96%
EPS 22.02 14.83 6.82 33.51 22.75 14.17 5.84 142.44%
DPS 10.87 3.62 0.00 7.65 7.33 2.62 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 2.07 3.18 6.61 1.75 1.95 2.11 3.67 -31.75%
P/EPS 15.87 23.81 51.54 11.63 14.29 16.77 35.38 -41.43%
EY 6.30 4.20 1.94 8.60 7.00 5.96 2.83 70.57%
DY 3.11 1.03 0.00 1.96 2.25 1.10 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 2.05 3.26 7.03 1.00 2.33 2.42 3.60 -31.32%
P/EPS 15.71 24.42 54.77 6.62 17.11 19.23 34.66 -41.02%
EY 6.37 4.10 1.83 15.11 5.84 5.20 2.88 69.84%
DY 3.14 1.00 0.00 3.45 1.88 0.96 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