[HLFG] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 6.99%

YoY- 29.44%

Quarter Report

2nd Quarter Ended 31.12.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	4,146,718	2,233,686	2,338,886	2,178,318	1,879,238	1,615,172	2,397,126	9.55%
YoY %	85.64%	-4.50%	7.37%	15.91%	16.35%	-32.62%	-	-
Horiz. %	172.99%	93.18%	97.57%	90.87%	78.40%	67.38%	100.00%	-
PBT	3,035,346	1,208,292	1,304,534	1,160,162	887,820	707,038	758,692	25.98%
YoY %	151.21%	-7.38%	12.44%	30.68%	25.57%	-6.81%	-	-
Horiz. %	400.08%	159.26%	171.95%	152.92%	117.02%	93.19%	100.00%	-
Tax	-417,196	-262,422	-324,574	-316,046	-244,282	-210,766	-433,422	-0.63%
YoY %	-58.98%	19.15%	-2.70%	-29.38%	-15.90%	51.37%	-	-
Horiz. %	96.26%	60.55%	74.89%	72.92%	56.36%	48.63%	100.00%	-
NP	2,618,150	945,870	979,960	844,116	643,538	496,272	325,270	41.54%
YoY %	176.80%	-3.48%	16.09%	31.17%	29.67%	52.57%	-	-
Horiz. %	804.92%	290.80%	301.28%	259.51%	197.85%	152.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,224,522	607,952	617,220	541,778	418,542	313,920	325,270	37.75%
YoY %	265.90%	-1.50%	13.92%	29.44%	33.33%	-3.49%	-	-
Horiz. %	683.90%	186.91%	189.76%	166.56%	128.68%	96.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.74%	21.72%	24.88%	27.24%	27.51%	29.81%	57.13%	-
YoY %	-36.74%	-12.70%	-8.66%	-0.98%	-7.72%	-47.82%	-	-
Horiz. %	24.05%	38.02%	43.55%	47.68%	48.15%	52.18%	100.00%	-
Total Cost	1,528,568	1,287,816	1,358,926	1,334,202	1,235,700	1,118,900	2,071,856	-4.94%
YoY %	18.69%	-5.23%	1.85%	7.97%	10.44%	-46.00%	-	-
Horiz. %	73.78%	62.16%	65.59%	64.40%	59.64%	54.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	2,717,868	17.21%
YoY %	46.06%	13.44%	9.07%	12.22%	-29.65%	81.89%	-	-
Horiz. %	259.49%	177.66%	156.61%	143.59%	127.95%	181.89%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	207,124	186,107	186,408	186,819	184,650	166,516	166,612	3.69%
YoY %	11.29%	-0.16%	-0.22%	1.17%	10.89%	-0.06%	-	-
Horiz. %	124.32%	111.70%	111.88%	112.13%	110.83%	99.94%	100.00%	-
Div Payout %	9.31%	30.61%	30.20%	34.48%	44.12%	53.04%	51.22%	-
YoY %	-69.59%	1.36%	-12.41%	-21.85%	-16.82%	3.55%	-	-
Horiz. %	18.18%	59.76%	58.96%	67.32%	86.14%	103.55%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	2,717,868	17.21%
YoY %	46.06%	13.44%	9.07%	12.22%	-29.65%	81.89%	-	-
Horiz. %	259.49%	177.66%	156.61%	143.59%	127.95%	181.89%	100.00%	-
NOSH	1,035,624	1,033,931	1,035,604	1,037,888	1,025,838	1,040,726	1,041,329	-0.09%
YoY %	0.16%	-0.16%	-0.22%	1.17%	-1.43%	-0.06%	-	-
Horiz. %	99.45%	99.29%	99.45%	99.67%	98.51%	99.94%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	63.14%	42.35%	41.90%	38.75%	34.24%	30.73%	13.57%	-
YoY %	49.09%	1.07%	8.13%	13.17%	11.42%	126.46%	-	-
Horiz. %	465.29%	312.09%	308.77%	285.56%	252.32%	226.46%	100.00%	-
ROE	31.54%	12.59%	14.50%	13.88%	12.04%	6.35%	11.97%	-
YoY %	150.52%	-13.17%	4.47%	15.28%	89.61%	-46.95%	-	-
Horiz. %	263.49%	105.18%	121.14%	115.96%	100.58%	53.05%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	400.41	216.04	225.85	209.88	183.19	155.20	230.20	9.66%
YoY %	85.34%	-4.34%	7.61%	14.57%	18.03%	-32.58%	-	-
Horiz. %	173.94%	93.85%	98.11%	91.17%	79.58%	67.42%	100.00%	-
EPS	214.80	58.80	59.60	52.20	40.80	30.20	31.26	37.86%
YoY %	265.31%	-1.34%	14.18%	27.94%	35.10%	-3.39%	-	-
Horiz. %	687.14%	188.10%	190.66%	166.99%	130.52%	96.61%	100.00%	-
DPS	20.00	18.00	18.00	18.00	18.00	16.00	16.00	3.78%
YoY %	11.11%	0.00%	0.00%	0.00%	12.50%	0.00%	-	-
Horiz. %	125.00%	112.50%	112.50%	112.50%	112.50%	100.00%	100.00%	-
NAPS	6.81	4.67	4.11	3.76	3.39	4.75	2.61	17.32%
YoY %	45.82%	13.63%	9.31%	10.91%	-28.63%	81.99%	-	-
Horiz. %	260.92%	178.93%	157.47%	144.06%	129.89%	181.99%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,064
RPS	361.36	194.65	203.82	189.83	163.77	140.75	208.90	9.55%
YoY %	85.65%	-4.50%	7.37%	15.91%	16.36%	-32.62%	-	-
Horiz. %	172.98%	93.18%	97.57%	90.87%	78.40%	67.38%	100.00%	-
EPS	193.86	52.98	53.79	47.21	36.47	27.36	28.35	37.75%
YoY %	265.91%	-1.51%	13.94%	29.45%	33.30%	-3.49%	-	-
Horiz. %	683.81%	186.88%	189.74%	166.53%	128.64%	96.51%	100.00%	-
DPS	18.05	16.22	16.24	16.28	16.09	14.51	14.52	3.69%
YoY %	11.28%	-0.12%	-0.25%	1.18%	10.89%	-0.07%	-	-
Horiz. %	124.31%	111.71%	111.85%	112.12%	110.81%	99.93%	100.00%	-
NAPS	6.146	4.2077	3.7092	3.4008	3.0305	4.308	2.3685	17.21%
YoY %	46.07%	13.44%	9.07%	12.22%	-29.65%	81.89%	-	-
Horiz. %	259.49%	177.65%	156.61%	143.58%	127.95%	181.89%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	8.89	7.46	3.98	6.00	4.96	3.92	4.46	-
P/RPS	2.22	3.45	1.76	2.86	2.71	2.53	1.94	2.27%
YoY %	-35.65%	96.02%	-38.46%	5.54%	7.11%	30.41%	-	-
Horiz. %	114.43%	177.84%	90.72%	147.42%	139.69%	130.41%	100.00%	-
P/EPS	4.14	12.69	6.68	11.49	12.16	13.00	14.28	-18.63%
YoY %	-67.38%	89.97%	-41.86%	-5.51%	-6.46%	-8.96%	-	-
Horiz. %	28.99%	88.87%	46.78%	80.46%	85.15%	91.04%	100.00%	-
EY	24.16	7.88	14.97	8.70	8.23	7.69	7.00	22.92%
YoY %	206.60%	-47.36%	72.07%	5.71%	7.02%	9.86%	-	-
Horiz. %	345.14%	112.57%	213.86%	124.29%	117.57%	109.86%	100.00%	-
DY	2.25	2.41	4.52	3.00	3.63	4.08	3.59	-7.48%
YoY %	-6.64%	-46.68%	50.67%	-17.36%	-11.03%	13.65%	-	-
Horiz. %	62.67%	67.13%	125.91%	83.57%	101.11%	113.65%	100.00%	-
P/NAPS	1.31	1.60	0.97	1.60	1.46	0.83	1.71	-4.34%
YoY %	-18.13%	64.95%	-39.38%	9.59%	75.90%	-51.46%	-	-
Horiz. %	76.61%	93.57%	56.73%	93.57%	85.38%	48.54%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	23/02/06	22/02/05	-
Price	8.80	7.80	4.38	5.00	6.55	4.34	4.38	-
P/RPS	2.20	3.61	1.94	2.38	3.58	2.80	1.90	2.47%
YoY %	-39.06%	86.08%	-18.49%	-33.52%	27.86%	47.37%	-	-
Horiz. %	115.79%	190.00%	102.11%	125.26%	188.42%	147.37%	100.00%	-
P/EPS	4.10	13.27	7.35	9.58	16.05	14.39	14.02	-18.52%
YoY %	-69.10%	80.54%	-23.28%	-40.31%	11.54%	2.64%	-	-
Horiz. %	29.24%	94.65%	52.43%	68.33%	114.48%	102.64%	100.00%	-
EY	24.41	7.54	13.61	10.44	6.23	6.95	7.13	22.75%
YoY %	223.74%	-44.60%	30.36%	67.58%	-10.36%	-2.52%	-	-
Horiz. %	342.36%	105.75%	190.88%	146.42%	87.38%	97.48%	100.00%	-
DY	2.27	2.31	4.11	3.60	2.75	3.69	3.65	-7.60%
YoY %	-1.73%	-43.80%	14.17%	30.91%	-25.47%	1.10%	-	-
Horiz. %	62.19%	63.29%	112.60%	98.63%	75.34%	101.10%	100.00%	-
P/NAPS	1.29	1.67	1.07	1.33	1.93	0.91	1.68	-4.30%
YoY %	-22.75%	56.07%	-19.55%	-31.09%	112.09%	-45.83%	-	-
Horiz. %	76.79%	99.40%	63.69%	79.17%	114.88%	54.17%	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