[HLFG] QoQ Cumulative 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- 60.56%
YoY- 53.09%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,276,101 609,943 2,554,698 1,916,017 1,293,219 645,924 2,563,612 -37.11%
PBT 379,245 186,283 779,833 572,113 377,464 176,283 575,452 -24.21%
Tax -209,022 -108,022 -395,257 -311,053 -214,866 -109,273 -345,377 -28.38%
NP 170,223 78,261 384,576 261,060 162,598 67,010 230,075 -18.15%
-
NP to SH 170,223 78,261 384,576 261,060 162,598 67,010 230,075 -18.15%
-
Tax Rate 55.12% 57.99% 50.68% 54.37% 56.92% 61.99% 60.02% -
Total Cost 1,105,878 531,682 2,170,122 1,654,957 1,130,621 578,914 2,333,537 -39.13%
-
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 41,568 - 87,777 84,094 30,018 - - -
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 6.16% 2.90% 15.65% 11.63% 7.79% 3.55% 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 122.80 58.06 465.67 364.55 258.49 135.14 573.06 -64.08%
EPS 16.38 7.45 70.10 49.67 32.50 14.02 51.43 -53.26%
DPS 4.00 0.00 16.00 16.00 6.00 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 111.21 53.15 222.63 166.97 112.70 56.29 223.41 -37.11%
EPS 14.83 6.82 33.51 22.75 14.17 5.84 20.05 -18.16%
DPS 3.62 0.00 7.65 7.33 2.62 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 3.18 6.61 1.75 1.95 2.11 3.67 0.75 161.27%
P/EPS 23.81 51.54 11.63 14.29 16.77 35.38 8.40 99.90%
EY 4.20 1.94 8.60 7.00 5.96 2.83 11.91 -49.99%
DY 1.03 0.00 1.96 2.25 1.10 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 3.26 7.03 1.00 2.33 2.42 3.60 1.00 119.38%
P/EPS 24.42 54.77 6.62 17.11 19.23 34.66 11.18 68.10%
EY 4.10 1.83 15.11 5.84 5.20 2.88 8.94 -40.44%
DY 1.00 0.00 3.45 1.88 0.96 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