[HLFG] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 65.03%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 486,417 453,202 549,557 480,734 399,070 408,516 468,889 2.47%
PBT 236,021 207,889 273,088 241,461 149,709 203,810 226,783 2.69%
Tax -63,490 -58,651 -70,525 -69,791 -46,882 -58,501 -61,642 1.98%
NP 172,531 149,238 202,563 171,670 102,827 145,309 165,141 2.95%
-
NP to SH 115,811 93,460 145,757 108,600 65,806 91,154 122,867 -3.85%
-
Tax Rate 26.90% 28.21% 25.83% 28.90% 31.32% 28.70% 27.18% -
Total Cost 313,886 303,964 346,994 309,064 296,243 263,207 303,748 2.20%
-
Net Worth 3,474,330 3,430,289 3,402,036 3,122,497 4,945,918 2,829,771 2,730,341 17.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 92,432 - 104,083 - 83,228 - -
Div Payout % - 98.90% - 95.84% - 91.31% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,474,330 3,430,289 3,402,036 3,122,497 4,945,918 2,829,771 2,730,341 17.37%
NOSH 1,024,876 1,027,032 1,040,378 1,040,832 1,041,245 1,040,357 1,038,152 -0.85%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.47% 32.93% 36.86% 35.71% 25.77% 35.57% 35.22% -
ROE 3.33% 2.72% 4.28% 3.48% 1.33% 3.22% 4.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.46 44.13 52.82 46.19 38.33 39.27 45.17 3.34%
EPS 11.30 9.10 14.01 10.40 6.30 8.80 11.81 -2.89%
DPS 0.00 9.00 0.00 10.00 0.00 8.00 0.00 -
NAPS 3.39 3.34 3.27 3.00 4.75 2.72 2.63 18.38%
Adjusted Per Share Value based on latest NOSH - 1,040,832
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.86 39.94 48.43 42.36 35.17 36.00 41.32 2.46%
EPS 10.21 8.24 12.84 9.57 5.80 8.03 10.83 -3.84%
DPS 0.00 8.15 0.00 9.17 0.00 7.33 0.00 -
NAPS 3.0617 3.0229 2.998 2.7517 4.3585 2.4937 2.4061 17.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.96 4.66 4.64 4.32 3.92 4.26 3.88 -
P/RPS 10.45 10.56 8.78 9.35 10.23 10.85 8.59 13.91%
P/EPS 43.89 51.21 33.12 41.40 62.03 48.62 32.78 21.41%
EY 2.28 1.95 3.02 2.42 1.61 2.06 3.05 -17.58%
DY 0.00 1.93 0.00 2.31 0.00 1.88 0.00 -
P/NAPS 1.46 1.40 1.42 1.44 0.83 1.57 1.48 -0.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 09/11/06 28/08/06 10/05/06 23/02/06 29/11/05 30/08/05 -
Price 6.55 4.70 4.56 4.76 4.34 4.10 4.28 -
P/RPS 13.80 10.65 8.63 10.31 11.32 10.44 9.48 28.35%
P/EPS 57.96 51.65 32.55 45.62 68.67 46.79 36.16 36.84%
EY 1.73 1.94 3.07 2.19 1.46 2.14 2.77 -26.87%
DY 0.00 1.91 0.00 2.10 0.00 1.95 0.00 -
P/NAPS 1.93 1.41 1.39 1.59 0.91 1.51 1.63 11.88%

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