[HLFG] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 8.75%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,615,172 2,397,126 2,442,240 2,552,202 2,586,438 2,606,230 1,744,278 0.08%
PBT 707,038 758,692 766,424 758,490 754,928 608,400 580,816 -0.20%
Tax -210,766 -433,422 -430,894 -418,044 -429,732 -333,748 -288,740 0.33%
NP 496,272 325,270 335,530 340,446 325,196 274,652 292,076 -0.56%
-
NP to SH 313,920 325,270 335,530 340,446 325,196 274,652 292,076 -0.07%
-
Tax Rate 29.81% 57.13% 56.22% 55.12% 56.92% 54.86% 49.71% -
Total Cost 1,118,900 2,071,856 2,106,710 2,211,756 2,261,242 2,331,578 1,452,202 0.27%
-
Net Worth 4,943,452 2,717,868 2,444,189 2,764,305 2,086,757 1,628,230 1,342,365 -1.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 166,516 166,612 124,809 83,137 60,036 35,785 35,796 -1.62%
Div Payout % 53.04% 51.22% 37.20% 24.42% 18.46% 13.03% 12.26% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,943,452 2,717,868 2,444,189 2,764,305 2,086,757 1,628,230 1,342,365 -1.37%
NOSH 1,040,726 1,041,329 1,040,080 1,039,212 500,301 447,315 447,455 -0.89%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 30.73% 13.57% 13.74% 13.34% 12.57% 10.54% 16.74% -
ROE 6.35% 11.97% 13.73% 12.32% 15.58% 16.87% 21.76% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 155.20 230.20 234.81 245.59 516.98 582.64 389.82 0.98%
EPS 30.20 31.26 32.26 32.76 65.00 60.50 65.32 0.82%
DPS 16.00 16.00 12.00 8.00 12.00 8.00 8.00 -0.73%
NAPS 4.75 2.61 2.35 2.66 4.171 3.64 3.00 -0.48%
Adjusted Per Share Value based on latest NOSH - 1,029,809
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 140.75 208.90 212.83 222.41 225.39 227.12 152.00 0.08%
EPS 27.36 28.35 29.24 29.67 28.34 23.93 25.45 -0.07%
DPS 14.51 14.52 10.88 7.24 5.23 3.12 3.12 -1.62%
NAPS 4.308 2.3685 2.13 2.4089 1.8185 1.4189 1.1698 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.92 4.46 5.00 3.90 5.45 5.00 0.00 -
P/RPS 2.53 1.94 2.13 1.59 1.05 0.86 0.00 -100.00%
P/EPS 13.00 14.28 15.50 11.90 8.38 8.14 0.00 -100.00%
EY 7.69 7.00 6.45 8.40 11.93 12.28 0.00 -100.00%
DY 4.08 3.59 2.40 2.05 2.20 1.60 0.00 -100.00%
P/NAPS 0.83 1.71 2.13 1.47 1.31 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 22/02/05 27/02/04 20/02/03 05/02/02 13/03/01 24/02/00 -
Price 4.34 4.38 5.55 4.00 6.25 4.04 8.45 -
P/RPS 2.80 1.90 2.36 1.63 1.21 0.69 2.17 -0.27%
P/EPS 14.39 14.02 17.20 12.21 9.62 6.58 12.95 -0.11%
EY 6.95 7.13 5.81 8.19 10.40 15.20 7.72 0.11%
DY 3.69 3.65 2.16 2.00 1.92 1.98 0.95 -1.43%
P/NAPS 0.91 1.68 2.36 1.50 1.50 1.11 2.82 1.20%

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