[HLFG] QoQ TTM Result on 30-Jun-2010 [#4]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 35.07%

YoY- 36.21%

Quarter Report

HLFG - 4th Qtr Results 2010.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	3,511,715	3,415,124	2,668,588	2,458,608	2,233,954	2,217,343	2,261,838	34.11%
YoY %	2.83%	27.97%	8.54%	10.06%	0.75%	-1.97%	-	-
Horiz. %	155.26%	150.99%	117.98%	108.70%	98.77%	98.03%	100.00%	-
PBT	2,498,215	2,364,363	1,655,328	1,450,836	1,085,305	1,102,083	1,142,949	68.50%
YoY %	5.66%	42.83%	14.09%	33.68%	-1.52%	-3.58%	-	-
Horiz. %	218.58%	206.87%	144.83%	126.94%	94.96%	96.42%	100.00%	-
Tax	-323,975	-321,804	-280,034	-244,417	-121,884	-156,801	-172,677	52.17%
YoY %	-0.67%	-14.92%	-14.57%	-100.53%	22.27%	9.19%	-	-
Horiz. %	187.62%	186.36%	162.17%	141.55%	70.58%	90.81%	100.00%	-
NP	2,174,240	2,042,559	1,375,294	1,206,419	963,421	945,282	970,272	71.32%
YoY %	6.45%	48.52%	14.00%	25.22%	1.92%	-2.58%	-	-
Horiz. %	224.09%	210.51%	141.74%	124.34%	99.29%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,791,796	1,669,130	1,027,051	860,845	637,315	627,386	642,362	98.27%
YoY %	7.35%	62.52%	19.31%	35.07%	1.58%	-2.33%	-	-
Horiz. %	278.94%	259.84%	159.89%	134.01%	99.21%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.97%	13.61%	16.92%	16.85%	11.23%	14.23%	15.11%	-
YoY %	-4.70%	-19.56%	0.42%	50.04%	-21.08%	-5.82%	-	-
Horiz. %	85.84%	90.07%	111.98%	111.52%	74.32%	94.18%	100.00%	-
Total Cost	1,337,475	1,372,565	1,293,294	1,252,189	1,270,533	1,272,061	1,291,566	2.35%
YoY %	-2.56%	6.13%	3.28%	-1.44%	-0.12%	-1.51%	-	-
Horiz. %	103.55%	106.27%	100.13%	96.95%	98.37%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,286,533	7,051,996	5,555,307	4,144,154	4,972,484	4,848,221	4,696,745	34.04%
YoY %	3.33%	26.94%	34.05%	-16.66%	2.56%	3.23%	-	-
Horiz. %	155.14%	150.15%	118.28%	88.23%	105.87%	103.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	289,489	248,481	248,481	238,343	383,198	238,168	238,168	13.90%
YoY %	16.50%	0.00%	4.25%	-37.80%	60.89%	0.00%	-	-
Horiz. %	121.55%	104.33%	104.33%	100.07%	160.89%	100.00%	100.00%	-
Div Payout %	16.16%	14.89%	24.19%	27.69%	60.13%	37.96%	37.08%	-
YoY %	8.53%	-38.45%	-12.64%	-53.95%	58.40%	2.37%	-	-
Horiz. %	43.58%	40.16%	65.24%	74.68%	162.16%	102.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	7,286,533	7,051,996	5,555,307	4,144,154	4,972,484	4,848,221	4,696,745	34.04%
YoY %	3.33%	26.94%	34.05%	-16.66%	2.56%	3.23%	-	-
Horiz. %	155.14%	150.15%	118.28%	88.23%	105.87%	103.23%	100.00%	-
NOSH	1,033,550	1,035,535	1,034,508	1,036,038	1,035,934	1,038,163	1,036,809	-0.20%
YoY %	-0.19%	0.10%	-0.15%	0.01%	-0.21%	0.13%	-	-
Horiz. %	99.69%	99.88%	99.78%	99.93%	99.92%	100.13%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	61.91%	59.81%	51.54%	49.07%	43.13%	42.63%	42.90%	-
YoY %	3.51%	16.05%	5.03%	13.77%	1.17%	-0.63%	-	-
Horiz. %	144.31%	139.42%	120.14%	114.38%	100.54%	99.37%	100.00%	-
ROE	24.59%	23.67%	18.49%	20.77%	12.82%	12.94%	13.68%	-
YoY %	3.89%	28.02%	-10.98%	62.01%	-0.93%	-5.41%	-	-
Horiz. %	179.75%	173.03%	135.16%	151.83%	93.71%	94.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	339.77	329.79	257.96	237.31	215.65	213.58	218.15	34.40%
YoY %	3.03%	27.85%	8.70%	10.04%	0.97%	-2.09%	-	-
Horiz. %	155.75%	151.18%	118.25%	108.78%	98.85%	97.91%	100.00%	-
EPS	173.36	161.19	99.28	83.09	61.52	60.43	61.96	98.68%
YoY %	7.55%	62.36%	19.48%	35.06%	1.80%	-2.47%	-	-
Horiz. %	279.79%	260.15%	160.23%	134.10%	99.29%	97.53%	100.00%	-
DPS	28.00	24.00	24.00	23.00	37.00	23.00	23.00	14.02%
YoY %	16.67%	0.00%	4.35%	-37.84%	60.87%	0.00%	-	-
Horiz. %	121.74%	104.35%	104.35%	100.00%	160.87%	100.00%	100.00%	-
NAPS	7.05	6.81	5.37	4.00	4.80	4.67	4.53	34.33%
YoY %	3.52%	26.82%	34.25%	-16.67%	2.78%	3.09%	-	-
Horiz. %	155.63%	150.33%	118.54%	88.30%	105.96%	103.09%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,036,038
RPS	309.47	300.95	235.17	216.66	196.86	195.40	199.32	34.12%
YoY %	2.83%	27.97%	8.54%	10.06%	0.75%	-1.97%	-	-
Horiz. %	155.26%	150.99%	117.99%	108.70%	98.77%	98.03%	100.00%	-
EPS	157.90	147.09	90.51	75.86	56.16	55.29	56.61	98.27%
YoY %	7.35%	62.51%	19.31%	35.08%	1.57%	-2.33%	-	-
Horiz. %	278.93%	259.83%	159.88%	134.00%	99.21%	97.67%	100.00%	-
DPS	25.51	21.90	21.90	21.00	33.77	20.99	20.99	13.89%
YoY %	16.48%	0.00%	4.29%	-37.81%	60.89%	0.00%	-	-
Horiz. %	121.53%	104.34%	104.34%	100.05%	160.89%	100.00%	100.00%	-
NAPS	6.4212	6.2145	4.8955	3.652	4.3819	4.2724	4.1389	34.05%
YoY %	3.33%	26.94%	34.05%	-16.66%	2.56%	3.23%	-	-
Horiz. %	155.14%	150.15%	118.28%	88.24%	105.87%	103.23%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	9.00	8.89	9.06	8.41	8.45	7.46	5.38	-
P/RPS	2.65	2.70	3.51	3.54	3.92	3.49	2.47	4.80%
YoY %	-1.85%	-23.08%	-0.85%	-9.69%	12.32%	41.30%	-	-
Horiz. %	107.29%	109.31%	142.11%	143.32%	158.70%	141.30%	100.00%	-
P/EPS	5.19	5.52	9.13	10.12	13.74	12.34	8.68	-29.04%
YoY %	-5.98%	-39.54%	-9.78%	-26.35%	11.35%	42.17%	-	-
Horiz. %	59.79%	63.59%	105.18%	116.59%	158.29%	142.17%	100.00%	-
EY	19.26	18.13	10.96	9.88	7.28	8.10	11.52	40.90%
YoY %	6.23%	65.42%	10.93%	35.71%	-10.12%	-29.69%	-	-
Horiz. %	167.19%	157.38%	95.14%	85.76%	63.19%	70.31%	100.00%	-
DY	3.11	2.70	2.65	2.73	4.38	3.08	4.28	-19.19%
YoY %	15.19%	1.89%	-2.93%	-37.67%	42.21%	-28.04%	-	-
Horiz. %	72.66%	63.08%	61.92%	63.79%	102.34%	71.96%	100.00%	-
P/NAPS	1.28	1.31	1.69	2.10	1.76	1.60	1.19	4.98%
YoY %	-2.29%	-22.49%	-19.52%	19.32%	10.00%	34.45%	-	-
Horiz. %	107.56%	110.08%	142.02%	176.47%	147.90%	134.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	10/05/11	23/02/11	16/11/10	19/08/10	24/05/10	24/02/10	11/11/09	-
Price	11.14	8.80	8.98	8.58	8.00	7.80	6.46	-
P/RPS	3.28	2.67	3.48	3.62	3.71	3.65	2.96	7.08%
YoY %	22.85%	-23.28%	-3.87%	-2.43%	1.64%	23.31%	-	-
Horiz. %	110.81%	90.20%	117.57%	122.30%	125.34%	123.31%	100.00%	-
P/EPS	6.43	5.46	9.05	10.33	13.00	12.91	10.43	-27.58%
YoY %	17.77%	-39.67%	-12.39%	-20.54%	0.70%	23.78%	-	-
Horiz. %	61.65%	52.35%	86.77%	99.04%	124.64%	123.78%	100.00%	-
EY	15.56	18.32	11.06	9.68	7.69	7.75	9.59	38.11%
YoY %	-15.07%	65.64%	14.26%	25.88%	-0.77%	-19.19%	-	-
Horiz. %	162.25%	191.03%	115.33%	100.94%	80.19%	80.81%	100.00%	-
DY	2.51	2.73	2.67	2.68	4.63	2.95	3.56	-20.80%
YoY %	-8.06%	2.25%	-0.37%	-42.12%	56.95%	-17.13%	-	-
Horiz. %	70.51%	76.69%	75.00%	75.28%	130.06%	82.87%	100.00%	-
P/NAPS	1.58	1.29	1.67	2.15	1.67	1.67	1.43	6.88%
YoY %	22.48%	-22.75%	-22.33%	28.74%	0.00%	16.78%	-	-
Horiz. %	110.49%	90.21%	116.78%	150.35%	116.78%	116.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos