[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 142.65%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 609,943 2,554,698 1,916,017 1,293,219 645,924 2,563,612 1,931,188 -53.58%
PBT 186,283 779,833 572,113 377,464 176,283 575,452 417,081 -41.54%
Tax -108,022 -395,257 -311,053 -214,866 -109,273 -345,377 -246,554 -42.28%
NP 78,261 384,576 261,060 162,598 67,010 230,075 170,527 -40.47%
-
NP to SH 78,261 384,576 261,060 162,598 67,010 230,075 170,527 -40.47%
-
Tax Rate 57.99% 50.68% 54.37% 56.92% 61.99% 60.02% 59.11% -
Total Cost 531,682 2,170,122 1,654,957 1,130,621 578,914 2,333,537 1,760,661 -54.95%
-
Net Worth 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 1,664,114 38.02%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 87,777 84,094 30,018 - - 53,681 -
Div Payout % - 22.82% 32.21% 18.46% - - 31.48% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,699,741 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 1,664,114 38.02%
NOSH 1,050,483 548,610 525,588 500,301 477,960 447,355 447,342 76.57%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.83% 15.05% 13.63% 12.57% 10.37% 8.97% 8.83% -
ROE 2.90% 15.65% 11.63% 7.79% 3.55% 13.46% 10.25% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 58.06 465.67 364.55 258.49 135.14 573.06 431.70 -73.71%
EPS 7.45 70.10 49.67 32.50 14.02 51.43 38.12 -66.28%
DPS 0.00 16.00 16.00 6.00 0.00 0.00 12.00 -
NAPS 2.57 4.48 4.27 4.171 3.95 3.82 3.72 -21.83%
Adjusted Per Share Value based on latest NOSH - 500,460
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.15 222.63 166.97 112.70 56.29 223.41 168.29 -53.59%
EPS 6.82 33.51 22.75 14.17 5.84 20.05 14.86 -40.47%
DPS 0.00 7.65 7.33 2.62 0.00 0.00 4.68 -
NAPS 2.3527 2.1418 1.9558 1.8185 1.6452 1.4892 1.4502 38.02%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.84 8.15 7.10 5.45 4.96 4.32 3.80 -
P/RPS 6.61 1.75 1.95 2.11 3.67 0.75 0.88 283.07%
P/EPS 51.54 11.63 14.29 16.77 35.38 8.40 9.97 198.67%
EY 1.94 8.60 7.00 5.96 2.83 11.91 10.03 -66.52%
DY 0.00 1.96 2.25 1.10 0.00 0.00 3.16 -
P/NAPS 1.49 1.82 1.66 1.31 1.26 1.13 1.02 28.71%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 30/05/01 -
Price 4.08 4.64 8.50 6.25 4.86 5.75 4.44 -
P/RPS 7.03 1.00 2.33 2.42 3.60 1.00 1.03 259.39%
P/EPS 54.77 6.62 17.11 19.23 34.66 11.18 11.65 180.37%
EY 1.83 15.11 5.84 5.20 2.88 8.94 8.59 -64.29%
DY 0.00 3.45 1.88 0.96 0.00 0.00 2.70 -
P/NAPS 1.59 1.04 1.99 1.50 1.23 1.51 1.19 21.28%

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