[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 48.05%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,756,171 1,221,120 613,658 2,460,978 1,935,307 1,276,101 609,943 102.25%
PBT 420,848 383,212 189,743 802,701 576,995 379,245 186,283 72.08%
Tax -242,848 -215,447 -109,048 -428,546 -324,276 -209,022 -108,022 71.52%
NP 178,000 167,765 80,695 374,155 252,719 170,223 78,261 72.86%
-
NP to SH 178,000 167,765 80,695 374,155 252,719 170,223 78,261 72.86%
-
Tax Rate 57.70% 56.22% 57.47% 53.39% 56.20% 55.12% 57.99% -
Total Cost 1,578,171 1,053,355 532,963 2,086,823 1,682,588 1,105,878 531,682 106.40%
-
Net Worth 2,455,172 2,444,189 2,379,467 2,920,487 2,816,071 2,764,305 2,699,741 -6.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 135,242 62,404 - 124,718 124,696 41,568 - -
Div Payout % 75.98% 37.20% - 33.33% 49.34% 24.42% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,455,172 2,444,189 2,379,467 2,920,487 2,816,071 2,764,305 2,699,741 -6.12%
NOSH 1,040,327 1,040,080 1,034,551 1,039,319 1,039,140 1,039,212 1,050,483 -0.64%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.14% 13.74% 13.15% 15.20% 13.06% 13.34% 12.83% -
ROE 7.25% 6.86% 3.39% 12.81% 8.97% 6.16% 2.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 168.81 117.41 59.32 236.79 186.24 122.80 58.06 103.57%
EPS 17.10 16.13 7.80 36.00 24.32 16.38 7.45 73.91%
DPS 13.00 6.00 0.00 12.00 12.00 4.00 0.00 -
NAPS 2.36 2.35 2.30 2.81 2.71 2.66 2.57 -5.51%
Adjusted Per Share Value based on latest NOSH - 1,037,914
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 154.76 107.61 54.08 216.87 170.55 112.45 53.75 102.25%
EPS 15.69 14.78 7.11 32.97 22.27 15.00 6.90 72.83%
DPS 11.92 5.50 0.00 10.99 10.99 3.66 0.00 -
NAPS 2.1636 2.1539 2.0969 2.5736 2.4816 2.436 2.3791 -6.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.76 5.00 4.60 4.06 3.86 3.90 3.84 -
P/RPS 2.82 4.26 7.76 1.71 2.07 3.18 6.61 -43.29%
P/EPS 27.82 31.00 58.97 11.28 15.87 23.81 51.54 -33.68%
EY 3.59 3.23 1.70 8.87 6.30 4.20 1.94 50.67%
DY 2.73 1.20 0.00 2.96 3.11 1.03 0.00 -
P/NAPS 2.02 2.13 2.00 1.44 1.42 1.47 1.49 22.46%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 20/11/03 26/08/03 08/05/03 20/02/03 19/11/02 -
Price 4.14 5.55 5.00 5.00 3.82 4.00 4.08 -
P/RPS 2.45 4.73 8.43 2.11 2.05 3.26 7.03 -50.44%
P/EPS 24.20 34.41 64.10 13.89 15.71 24.42 54.77 -41.95%
EY 4.13 2.91 1.56 7.20 6.37 4.10 1.83 71.96%
DY 3.14 1.08 0.00 2.40 3.14 1.00 0.00 -
P/NAPS 1.75 2.36 2.17 1.78 1.41 1.50 1.59 6.59%

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