[HLFG] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- -2.21%

YoY- 1.2%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	4,433,084	4,160,464	3,616,420	2,212,277	2,260,262	2,219,406	1,913,470	15.01%
YoY %	6.55%	15.04%	63.47%	-2.12%	1.84%	15.99%	-	-
Horiz. %	231.68%	217.43%	189.00%	115.62%	118.12%	115.99%	100.00%	-
PBT	2,752,825	2,443,608	2,542,080	1,145,577	1,232,106	1,151,950	883,632	20.83%
YoY %	12.65%	-3.87%	121.90%	-7.02%	6.96%	30.37%	-	-
Horiz. %	311.54%	276.54%	287.69%	129.64%	139.44%	130.37%	100.00%	-
Tax	-604,781	-549,586	-321,322	-215,245	-303,236	-311,074	-242,845	16.40%
YoY %	-10.04%	-71.04%	-49.28%	29.02%	2.52%	-28.10%	-	-
Horiz. %	249.04%	226.31%	132.32%	88.63%	124.87%	128.10%	100.00%	-
NP	2,148,044	1,894,021	2,220,757	930,332	928,870	840,876	640,786	22.31%
YoY %	13.41%	-14.71%	138.71%	0.16%	10.46%	31.23%	-	-
Horiz. %	335.22%	295.58%	346.57%	145.19%	144.96%	131.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,464,172	1,303,950	1,835,800	594,534	587,472	538,977	415,286	23.34%
YoY %	12.29%	-28.97%	208.78%	1.20%	9.00%	29.78%	-	-
Horiz. %	352.57%	313.99%	442.06%	143.16%	141.46%	129.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	22.49%	12.64%	18.79%	24.61%	27.00%	27.48%	-
YoY %	-2.31%	77.93%	-32.73%	-23.65%	-8.85%	-1.75%	-	-
Horiz. %	79.95%	81.84%	46.00%	68.38%	89.56%	98.25%	100.00%	-
Total Cost	2,285,040	2,266,442	1,395,662	1,281,945	1,331,392	1,378,530	1,272,684	10.23%
YoY %	0.82%	62.39%	8.87%	-3.71%	-3.42%	8.32%	-	-
Horiz. %	179.54%	178.08%	109.66%	100.73%	104.61%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,899,799	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.36%	12.47%	-	-
Horiz. %	276.86%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	499,149	345,518	386,484	317,269	124,405	317,858	314,197	8.01%
YoY %	44.46%	-10.60%	21.82%	155.03%	-60.86%	1.17%	-	-
Horiz. %	158.86%	109.97%	123.01%	100.98%	39.59%	101.17%	100.00%	-
Div Payout %	34.09%	26.50%	21.05%	53.36%	21.18%	58.97%	75.66%	-
YoY %	28.64%	25.89%	-60.55%	151.94%	-64.08%	-22.06%	-	-
Horiz. %	45.06%	35.03%	27.82%	70.53%	27.99%	77.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	9,899,799	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.36%	12.47%	-	-
Horiz. %	276.86%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-
NOSH	1,039,894	1,036,554	1,035,225	1,034,573	1,036,715	1,036,494	1,024,555	0.24%
YoY %	0.32%	0.13%	0.06%	-0.21%	0.02%	1.17%	-	-
Horiz. %	101.50%	101.17%	101.04%	100.98%	101.19%	101.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	48.45%	45.52%	61.41%	42.05%	41.10%	37.89%	33.49%	-
YoY %	6.44%	-25.88%	46.04%	2.31%	8.47%	13.14%	-	-
Horiz. %	144.67%	135.92%	183.37%	125.56%	122.72%	113.14%	100.00%	-
ROE	14.79%	17.97%	25.15%	11.97%	13.12%	13.40%	11.61%	-
YoY %	-17.70%	-28.55%	110.11%	-8.77%	-2.09%	15.42%	-	-
Horiz. %	127.39%	154.78%	216.62%	103.10%	113.01%	115.42%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	426.30	401.37	349.34	213.83	218.02	214.13	186.76	14.73%
YoY %	6.21%	14.89%	63.37%	-1.92%	1.82%	14.66%	-	-
Horiz. %	228.26%	214.91%	187.05%	114.49%	116.74%	114.66%	100.00%	-
EPS	140.80	125.73	177.33	57.47	56.67	52.00	40.53	23.04%
YoY %	11.99%	-29.10%	208.56%	1.41%	8.98%	28.30%	-	-
Horiz. %	347.40%	310.21%	437.53%	141.80%	139.82%	128.30%	100.00%	-
DPS	48.00	33.33	37.33	30.67	12.00	30.67	30.67	7.74%
YoY %	44.01%	-10.72%	21.72%	155.58%	-60.87%	0.00%	-	-
Horiz. %	156.50%	108.67%	121.72%	100.00%	39.13%	100.00%	100.00%	-
NAPS	9.52	7.00	7.05	4.80	4.32	3.88	3.49	18.18%
YoY %	36.00%	-0.71%	46.88%	11.11%	11.34%	11.17%	-	-
Horiz. %	272.78%	200.57%	202.01%	137.54%	123.78%	111.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,934
RPS	386.32	362.56	315.15	192.79	196.97	193.41	166.75	15.01%
YoY %	6.55%	15.04%	63.47%	-2.12%	1.84%	15.99%	-	-
Horiz. %	231.68%	217.43%	189.00%	115.62%	118.12%	115.99%	100.00%	-
EPS	127.59	113.63	159.98	51.81	51.20	46.97	36.19	23.34%
YoY %	12.29%	-28.97%	208.78%	1.19%	9.01%	29.79%	-	-
Horiz. %	352.56%	313.98%	442.06%	143.16%	141.48%	129.79%	100.00%	-
DPS	43.50	30.11	33.68	27.65	10.84	27.70	27.38	8.01%
YoY %	44.47%	-10.60%	21.81%	155.07%	-60.87%	1.17%	-	-
Horiz. %	158.88%	109.97%	123.01%	100.99%	39.59%	101.17%	100.00%	-
NAPS	8.6271	6.3231	6.3601	4.3276	3.9029	3.5046	3.116	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.37%	12.47%	-	-
Horiz. %	276.86%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	14.94	12.30	9.00	8.45	4.68	4.44	5.75	-
P/RPS	3.50	3.06	2.58	3.95	2.15	2.07	3.08	2.15%
YoY %	14.38%	18.60%	-34.68%	83.72%	3.86%	-32.79%	-	-
Horiz. %	113.64%	99.35%	83.77%	128.25%	69.81%	67.21%	100.00%	-
P/EPS	10.61	9.78	5.08	14.70	8.26	8.54	14.19	-4.72%
YoY %	8.49%	92.52%	-65.44%	77.97%	-3.28%	-39.82%	-	-
Horiz. %	74.77%	68.92%	35.80%	103.59%	58.21%	60.18%	100.00%	-
EY	9.42	10.23	19.70	6.80	12.11	11.71	7.05	4.94%
YoY %	-7.92%	-48.07%	189.71%	-43.85%	3.42%	66.10%	-	-
Horiz. %	133.62%	145.11%	279.43%	96.45%	171.77%	166.10%	100.00%	-
DY	3.21	2.71	4.15	3.63	2.56	6.91	5.33	-8.09%
YoY %	18.45%	-34.70%	14.33%	41.80%	-62.95%	29.64%	-	-
Horiz. %	60.23%	50.84%	77.86%	68.11%	48.03%	129.64%	100.00%	-
P/NAPS	1.57	1.76	1.28	1.76	1.08	1.14	1.65	-0.82%
YoY %	-10.80%	37.50%	-27.27%	62.96%	-5.26%	-30.91%	-	-
Horiz. %	95.15%	106.67%	77.58%	106.67%	65.45%	69.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/05/13	16/05/12	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	-
Price	15.96	11.72	11.14	8.00	5.10	4.82	6.00	-
P/RPS	3.74	2.92	3.19	3.74	2.34	2.25	3.21	2.57%
YoY %	28.08%	-8.46%	-14.71%	59.83%	4.00%	-29.91%	-	-
Horiz. %	116.51%	90.97%	99.38%	116.51%	72.90%	70.09%	100.00%	-
P/EPS	11.34	9.32	6.28	13.92	9.00	9.27	14.80	-4.33%
YoY %	21.67%	48.41%	-54.89%	54.67%	-2.91%	-37.36%	-	-
Horiz. %	76.62%	62.97%	42.43%	94.05%	60.81%	62.64%	100.00%	-
EY	8.82	10.73	15.92	7.18	11.11	10.79	6.76	4.52%
YoY %	-17.80%	-32.60%	121.73%	-35.37%	2.97%	59.62%	-	-
Horiz. %	130.47%	158.73%	235.50%	106.21%	164.35%	159.62%	100.00%	-
DY	3.01	2.84	3.35	3.83	2.35	6.36	5.11	-8.43%
YoY %	5.99%	-15.22%	-12.53%	62.98%	-63.05%	24.46%	-	-
Horiz. %	58.90%	55.58%	65.56%	74.95%	45.99%	124.46%	100.00%	-
P/NAPS	1.68	1.67	1.58	1.67	1.18	1.24	1.72	-0.39%
YoY %	0.60%	5.70%	-5.39%	41.53%	-4.84%	-27.91%	-	-
Horiz. %	97.67%	97.09%	91.86%	97.09%	68.60%	72.09%	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