[HLFG] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -36.64%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 525,671 659,206 666,158 609,943 638,681 622,798 647,295 -12.98%
PBT 225,707 197,750 192,962 186,283 207,720 194,649 201,181 7.99%
Tax -104,271 -115,254 -101,000 -108,022 -84,204 -96,187 -105,593 -0.83%
NP 121,436 82,496 91,962 78,261 123,516 98,462 95,588 17.35%
-
NP to SH 121,436 82,496 91,962 78,261 123,516 98,462 95,588 17.35%
-
Tax Rate 46.20% 58.28% 52.34% 57.99% 40.54% 49.42% 52.49% -
Total Cost 404,235 576,710 574,196 531,682 515,165 524,336 551,707 -18.77%
-
Net Worth 2,916,539 2,815,669 2,739,293 2,699,741 2,459,340 2,243,504 2,087,421 25.05%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 83,119 41,192 - - 52,541 30,027 -
Div Payout % - 100.76% 44.79% - - 53.36% 31.41% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,916,539 2,815,669 2,739,293 2,699,741 2,459,340 2,243,504 2,087,421 25.05%
NOSH 1,037,914 1,038,992 1,029,809 1,050,483 548,960 525,410 500,460 62.84%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.10% 12.51% 13.80% 12.83% 19.34% 15.81% 14.77% -
ROE 4.16% 2.93% 3.36% 2.90% 5.02% 4.39% 4.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 50.65 63.45 64.69 58.06 116.34 118.54 129.34 -46.56%
EPS 11.70 7.94 8.85 7.45 22.50 18.74 19.10 -27.93%
DPS 0.00 8.00 4.00 0.00 0.00 10.00 6.00 -
NAPS 2.81 2.71 2.66 2.57 4.48 4.27 4.171 -23.20%
Adjusted Per Share Value based on latest NOSH - 1,050,483
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.81 57.45 58.05 53.15 55.66 54.27 56.41 -12.98%
EPS 10.58 7.19 8.01 6.82 10.76 8.58 8.33 17.33%
DPS 0.00 7.24 3.59 0.00 0.00 4.58 2.62 -
NAPS 2.5416 2.4537 2.3871 2.3527 2.1432 1.9551 1.8191 25.05%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.06 3.86 3.90 3.84 8.15 7.10 5.45 -
P/RPS 8.02 6.08 6.03 6.61 7.01 5.99 4.21 53.85%
P/EPS 34.70 48.61 43.67 51.54 36.22 37.89 28.53 13.98%
EY 2.88 2.06 2.29 1.94 2.76 2.64 3.50 -12.22%
DY 0.00 2.07 1.03 0.00 0.00 1.41 1.10 -
P/NAPS 1.44 1.42 1.47 1.49 1.82 1.66 1.31 6.52%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 08/05/03 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 -
Price 5.00 3.82 4.00 4.08 4.64 8.50 6.25 -
P/RPS 9.87 6.02 6.18 7.03 3.99 7.17 4.83 61.24%
P/EPS 42.74 48.11 44.79 54.77 20.62 45.36 32.72 19.55%
EY 2.34 2.08 2.23 1.83 4.85 2.20 3.06 -16.41%
DY 0.00 2.09 1.00 0.00 0.00 1.18 0.96 -
P/NAPS 1.78 1.41 1.50 1.59 1.04 1.99 1.50 12.12%

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