[HLFG] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

10-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 4.79%

YoY- 13.92%

Quarter Report

HLFG Quarterly Result as at 31 Dec 08.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	3,961,384	4,146,718	2,233,686	2,338,886	2,178,318	1,879,238	1,615,172	16.12%
YoY %	-4.47%	85.64%	-4.50%	7.37%	15.91%	16.35%	-	-
Horiz. %	245.26%	256.74%	138.29%	144.81%	134.87%	116.35%	100.00%	-
PBT	1,950,286	3,035,346	1,208,292	1,304,534	1,160,162	887,820	707,038	18.41%
YoY %	-35.75%	151.21%	-7.38%	12.44%	30.68%	25.57%	-	-
Horiz. %	275.84%	429.30%	170.89%	184.51%	164.09%	125.57%	100.00%	-
Tax	-451,584	-417,196	-262,422	-324,574	-316,046	-244,282	-210,766	13.53%
YoY %	-8.24%	-58.98%	19.15%	-2.70%	-29.38%	-15.90%	-	-
Horiz. %	214.26%	197.94%	124.51%	154.00%	149.95%	115.90%	100.00%	-
NP	1,498,702	2,618,150	945,870	979,960	844,116	643,538	496,272	20.21%
YoY %	-42.76%	176.80%	-3.48%	16.09%	31.17%	29.67%	-	-
Horiz. %	301.99%	527.56%	190.60%	197.46%	170.09%	129.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	929,394	2,224,522	607,952	617,220	541,778	418,542	313,920	19.81%
YoY %	-58.22%	265.90%	-1.50%	13.92%	29.44%	33.33%	-	-
Horiz. %	296.06%	708.63%	193.66%	196.62%	172.58%	133.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.15%	13.74%	21.72%	24.88%	27.24%	27.51%	29.81%	-
YoY %	68.49%	-36.74%	-12.70%	-8.66%	-0.98%	-7.72%	-	-
Horiz. %	77.66%	46.09%	72.86%	83.46%	91.38%	92.28%	100.00%	-
Total Cost	2,462,682	1,528,568	1,287,816	1,358,926	1,334,202	1,235,700	1,118,900	14.04%
YoY %	61.11%	18.69%	-5.23%	1.85%	7.97%	10.44%	-	-
Horiz. %	220.10%	136.61%	115.10%	121.45%	119.24%	110.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,258,238	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	6.60%
YoY %	2.92%	46.06%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.83%	142.67%	97.67%	86.10%	78.94%	70.35%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	207,378	207,124	186,107	186,408	186,819	184,650	166,516	3.72%
YoY %	0.12%	11.29%	-0.16%	-0.22%	1.17%	10.89%	-	-
Horiz. %	124.54%	124.39%	111.77%	111.95%	112.19%	110.89%	100.00%	-
Div Payout %	22.31%	9.31%	30.61%	30.20%	34.48%	44.12%	53.04%	-
YoY %	139.63%	-69.59%	1.36%	-12.41%	-21.85%	-16.82%	-	-
Horiz. %	42.06%	17.55%	57.71%	56.94%	65.01%	83.18%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	7,258,238	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	6.60%
YoY %	2.92%	46.06%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.83%	142.67%	97.67%	86.10%	78.94%	70.35%	100.00%	-
NOSH	1,036,891	1,035,624	1,033,931	1,035,604	1,037,888	1,025,838	1,040,726	-0.06%
YoY %	0.12%	0.16%	-0.16%	-0.22%	1.17%	-1.43%	-	-
Horiz. %	99.63%	99.51%	99.35%	99.51%	99.73%	98.57%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	37.83%	63.14%	42.35%	41.90%	38.75%	34.24%	30.73%	-
YoY %	-40.09%	49.09%	1.07%	8.13%	13.17%	11.42%	-	-
Horiz. %	123.10%	205.47%	137.81%	136.35%	126.10%	111.42%	100.00%	-
ROE	12.80%	31.54%	12.59%	14.50%	13.88%	12.04%	6.35%	-
YoY %	-59.42%	150.52%	-13.17%	4.47%	15.28%	89.61%	-	-
Horiz. %	201.57%	496.69%	198.27%	228.35%	218.58%	189.61%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	382.04	400.41	216.04	225.85	209.88	183.19	155.20	16.19%
YoY %	-4.59%	85.34%	-4.34%	7.61%	14.57%	18.03%	-	-
Horiz. %	246.16%	258.00%	139.20%	145.52%	135.23%	118.03%	100.00%	-
EPS	89.60	214.80	58.80	59.60	52.20	40.80	30.20	19.86%
YoY %	-58.29%	265.31%	-1.34%	14.18%	27.94%	35.10%	-	-
Horiz. %	296.69%	711.26%	194.70%	197.35%	172.85%	135.10%	100.00%	-
DPS	20.00	20.00	18.00	18.00	18.00	18.00	16.00	3.78%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	125.00%	125.00%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	7.00	6.81	4.67	4.11	3.76	3.39	4.75	6.67%
YoY %	2.79%	45.82%	13.63%	9.31%	10.91%	-28.63%	-	-
Horiz. %	147.37%	143.37%	98.32%	86.53%	79.16%	71.37%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,339
RPS	345.21	361.36	194.65	203.82	189.83	163.77	140.75	16.12%
YoY %	-4.47%	85.65%	-4.50%	7.37%	15.91%	16.36%	-	-
Horiz. %	245.26%	256.74%	138.29%	144.81%	134.87%	116.36%	100.00%	-
EPS	80.99	193.86	52.98	53.79	47.21	36.47	27.36	19.81%
YoY %	-58.22%	265.91%	-1.51%	13.94%	29.45%	33.30%	-	-
Horiz. %	296.02%	708.55%	193.64%	196.60%	172.55%	133.30%	100.00%	-
DPS	18.07	18.05	16.22	16.24	16.28	16.09	14.51	3.72%
YoY %	0.11%	11.28%	-0.12%	-0.25%	1.18%	10.89%	-	-
Horiz. %	124.53%	124.40%	111.78%	111.92%	112.20%	110.89%	100.00%	-
NAPS	6.3252	6.146	4.2077	3.7092	3.4008	3.0305	4.308	6.60%
YoY %	2.92%	46.07%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.82%	142.66%	97.67%	86.10%	78.94%	70.35%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.66	8.89	7.46	3.98	6.00	4.96	3.92	-
P/RPS	3.05	2.22	3.45	1.76	2.86	2.71	2.53	3.16%
YoY %	37.39%	-35.65%	96.02%	-38.46%	5.54%	7.11%	-	-
Horiz. %	120.55%	87.75%	136.36%	69.57%	113.04%	107.11%	100.00%	-
P/EPS	13.01	4.14	12.69	6.68	11.49	12.16	13.00	0.01%
YoY %	214.25%	-67.38%	89.97%	-41.86%	-5.51%	-6.46%	-	-
Horiz. %	100.08%	31.85%	97.62%	51.38%	88.38%	93.54%	100.00%	-
EY	7.69	24.16	7.88	14.97	8.70	8.23	7.69	0.00%
YoY %	-68.17%	206.60%	-47.36%	72.07%	5.71%	7.02%	-	-
Horiz. %	100.00%	314.17%	102.47%	194.67%	113.13%	107.02%	100.00%	-
DY	1.72	2.25	2.41	4.52	3.00	3.63	4.08	-13.40%
YoY %	-23.56%	-6.64%	-46.68%	50.67%	-17.36%	-11.03%	-	-
Horiz. %	42.16%	55.15%	59.07%	110.78%	73.53%	88.97%	100.00%	-
P/NAPS	1.67	1.31	1.60	0.97	1.60	1.46	0.83	12.35%
YoY %	27.48%	-18.13%	64.95%	-39.38%	9.59%	75.90%	-	-
Horiz. %	201.20%	157.83%	192.77%	116.87%	192.77%	175.90%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	23/02/06	-
Price	11.76	8.80	7.80	4.38	5.00	6.55	4.34	-
P/RPS	3.08	2.20	3.61	1.94	2.38	3.58	2.80	1.60%
YoY %	40.00%	-39.06%	86.08%	-18.49%	-33.52%	27.86%	-	-
Horiz. %	110.00%	78.57%	128.93%	69.29%	85.00%	127.86%	100.00%	-
P/EPS	13.12	4.10	13.27	7.35	9.58	16.05	14.39	-1.52%
YoY %	220.00%	-69.10%	80.54%	-23.28%	-40.31%	11.54%	-	-
Horiz. %	91.17%	28.49%	92.22%	51.08%	66.57%	111.54%	100.00%	-
EY	7.62	24.41	7.54	13.61	10.44	6.23	6.95	1.54%
YoY %	-68.78%	223.74%	-44.60%	30.36%	67.58%	-10.36%	-	-
Horiz. %	109.64%	351.22%	108.49%	195.83%	150.22%	89.64%	100.00%	-
DY	1.70	2.27	2.31	4.11	3.60	2.75	3.69	-12.11%
YoY %	-25.11%	-1.73%	-43.80%	14.17%	30.91%	-25.47%	-	-
Horiz. %	46.07%	61.52%	62.60%	111.38%	97.56%	74.53%	100.00%	-
P/NAPS	1.68	1.29	1.67	1.07	1.33	1.93	0.91	10.75%
YoY %	30.23%	-22.75%	56.07%	-19.55%	-31.09%	112.09%	-	-
Horiz. %	184.62%	141.76%	183.52%	117.58%	146.15%	212.09%	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