[HLFG] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

06-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -74.06%

YoY- 35.46%

Quarter Report

1st Quarter Ended 30.09.2007.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	772,567	562,587	570,692	515,140	453,202	408,516	586,541	4.69%
YoY %	37.32%	-1.42%	10.78%	13.67%	10.94%	-30.35%	-	-
Horiz. %	131.72%	95.92%	97.30%	87.83%	77.27%	69.65%	100.00%	-
PBT	507,316	302,824	310,079	271,364	207,889	203,810	192,763	17.49%
YoY %	67.53%	-2.34%	14.27%	30.53%	2.00%	5.73%	-	-
Horiz. %	263.18%	157.10%	160.86%	140.78%	107.85%	105.73%	100.00%	-
Tax	-94,843	-59,226	-74,426	-73,538	-58,651	-58,501	-112,882	-2.85%
YoY %	-60.14%	20.42%	-1.21%	-25.38%	-0.26%	48.18%	-	-
Horiz. %	84.02%	52.47%	65.93%	65.15%	51.96%	51.82%	100.00%	-
NP	412,473	243,598	235,653	197,826	149,238	145,309	79,881	31.45%
YoY %	69.33%	3.37%	19.12%	32.56%	2.70%	81.91%	-	-
Horiz. %	516.36%	304.95%	295.01%	247.65%	186.83%	181.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,801	157,595	147,253	126,598	93,460	91,154	79,881	26.25%
YoY %	105.46%	7.02%	16.32%	35.46%	2.53%	14.11%	-	-
Horiz. %	405.35%	197.29%	184.34%	158.48%	117.00%	114.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.70%	19.56%	24.00%	27.10%	28.21%	28.70%	58.56%	-
YoY %	-4.40%	-18.50%	-11.44%	-3.93%	-1.71%	-50.99%	-	-
Horiz. %	31.93%	33.40%	40.98%	46.28%	48.17%	49.01%	100.00%	-
Total Cost	360,094	318,989	335,039	317,314	303,964	263,207	506,660	-5.52%
YoY %	12.89%	-4.79%	5.59%	4.39%	15.48%	-48.05%	-	-
Horiz. %	71.07%	62.96%	66.13%	62.63%	59.99%	51.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,555,307	4,696,745	4,179,081	3,839,447	3,430,289	2,829,771	2,683,903	12.88%
YoY %	18.28%	12.39%	8.85%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	103,450	93,312	93,329	93,391	92,432	83,228	82,900	3.75%
YoY %	10.86%	-0.02%	-0.07%	1.04%	11.06%	0.40%	-	-
Horiz. %	124.79%	112.56%	112.58%	112.66%	111.50%	100.40%	100.00%	-
Div Payout %	31.95%	59.21%	63.38%	73.77%	98.90%	91.31%	103.78%	-
YoY %	-46.04%	-6.58%	-14.08%	-25.41%	8.31%	-12.02%	-	-
Horiz. %	30.79%	57.05%	61.07%	71.08%	95.30%	87.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	5,555,307	4,696,745	4,179,081	3,839,447	3,430,289	2,829,771	2,683,903	12.88%
YoY %	18.28%	12.39%	8.85%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-
NOSH	1,034,508	1,036,809	1,036,992	1,037,688	1,027,032	1,040,357	1,036,256	-0.02%
YoY %	-0.22%	-0.02%	-0.07%	1.04%	-1.28%	0.40%	-	-
Horiz. %	99.83%	100.05%	100.07%	100.14%	99.11%	100.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	53.39%	43.30%	41.29%	38.40%	32.93%	35.57%	13.62%	-
YoY %	23.30%	4.87%	7.53%	16.61%	-7.42%	161.16%	-	-
Horiz. %	392.00%	317.91%	303.16%	281.94%	241.78%	261.16%	100.00%	-
ROE	5.83%	3.36%	3.52%	3.30%	2.72%	3.22%	2.98%	-
YoY %	73.51%	-4.55%	6.67%	21.32%	-15.53%	8.05%	-	-
Horiz. %	195.64%	112.75%	118.12%	110.74%	91.28%	108.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	74.68	54.26	55.03	49.64	44.13	39.27	56.60	4.72%
YoY %	37.63%	-1.40%	10.86%	12.49%	12.38%	-30.62%	-	-
Horiz. %	131.94%	95.87%	97.23%	87.70%	77.97%	69.38%	100.00%	-
EPS	31.30	15.20	14.20	12.20	9.10	8.80	7.68	26.37%
YoY %	105.92%	7.04%	16.39%	34.07%	3.41%	14.58%	-	-
Horiz. %	407.55%	197.92%	184.90%	158.85%	118.49%	114.58%	100.00%	-
DPS	10.00	9.00	9.00	9.00	9.00	8.00	8.00	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	5.37	4.53	4.03	3.70	3.34	2.72	2.59	12.91%
YoY %	18.54%	12.41%	8.92%	10.78%	22.79%	5.02%	-	-
Horiz. %	207.34%	174.90%	155.60%	142.86%	128.96%	105.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,037,688
RPS	67.33	49.03	49.73	44.89	39.49	35.60	51.11	4.69%
YoY %	37.32%	-1.41%	10.78%	13.67%	10.93%	-30.35%	-	-
Horiz. %	131.74%	95.93%	97.30%	87.83%	77.26%	69.65%	100.00%	-
EPS	28.22	13.73	12.83	11.03	8.14	7.94	6.96	26.26%
YoY %	105.54%	7.01%	16.32%	35.50%	2.52%	14.08%	-	-
Horiz. %	405.46%	197.27%	184.34%	158.48%	116.95%	114.08%	100.00%	-
DPS	9.02	8.13	8.13	8.14	8.06	7.25	7.22	3.77%
YoY %	10.95%	0.00%	-0.12%	0.99%	11.17%	0.42%	-	-
Horiz. %	124.93%	112.60%	112.60%	112.74%	111.63%	100.42%	100.00%	-
NAPS	4.8412	4.093	3.6418	3.3459	2.9893	2.466	2.3389	12.88%
YoY %	18.28%	12.39%	8.84%	11.93%	21.22%	5.43%	-	-
Horiz. %	206.99%	175.00%	155.71%	143.05%	127.81%	105.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	9.06	5.38	4.40	5.80	4.66	4.26	4.34	-
P/RPS	12.13	9.91	8.00	11.68	10.56	10.85	7.67	7.93%
YoY %	22.40%	23.88%	-31.51%	10.61%	-2.67%	41.46%	-	-
Horiz. %	158.15%	129.20%	104.30%	152.28%	137.68%	141.46%	100.00%	-
P/EPS	28.95	35.39	30.99	47.54	51.21	48.62	56.30	-10.48%
YoY %	-18.20%	14.20%	-34.81%	-7.17%	5.33%	-13.64%	-	-
Horiz. %	51.42%	62.86%	55.04%	84.44%	90.96%	86.36%	100.00%	-
EY	3.45	2.83	3.23	2.10	1.95	2.06	1.78	11.65%
YoY %	21.91%	-12.38%	53.81%	7.69%	-5.34%	15.73%	-	-
Horiz. %	193.82%	158.99%	181.46%	117.98%	109.55%	115.73%	100.00%	-
DY	1.10	1.67	2.05	1.55	1.93	1.88	1.84	-8.21%
YoY %	-34.13%	-18.54%	32.26%	-19.69%	2.66%	2.17%	-	-
Horiz. %	59.78%	90.76%	111.41%	84.24%	104.89%	102.17%	100.00%	-
P/NAPS	1.69	1.19	1.09	1.57	1.40	1.57	1.68	0.09%
YoY %	42.02%	9.17%	-30.57%	12.14%	-10.83%	-6.55%	-	-
Horiz. %	100.60%	70.83%	64.88%	93.45%	83.33%	93.45%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	11/11/09	11/11/08	06/11/07	09/11/06	29/11/05	23/11/04	-
Price	8.98	6.46	3.98	5.75	4.70	4.10	4.50	-
P/RPS	12.02	11.91	7.23	11.58	10.65	10.44	7.95	7.12%
YoY %	0.92%	64.73%	-37.56%	8.73%	2.01%	31.32%	-	-
Horiz. %	151.19%	149.81%	90.94%	145.66%	133.96%	131.32%	100.00%	-
P/EPS	28.69	42.50	28.03	47.13	51.65	46.79	58.38	-11.16%
YoY %	-32.49%	51.62%	-40.53%	-8.75%	10.39%	-19.85%	-	-
Horiz. %	49.14%	72.80%	48.01%	80.73%	88.47%	80.15%	100.00%	-
EY	3.49	2.35	3.57	2.12	1.94	2.14	1.71	12.61%
YoY %	48.51%	-34.17%	68.40%	9.28%	-9.35%	25.15%	-	-
Horiz. %	204.09%	137.43%	208.77%	123.98%	113.45%	125.15%	100.00%	-
DY	1.11	1.39	2.26	1.57	1.91	1.95	1.78	-7.56%
YoY %	-20.14%	-38.50%	43.95%	-17.80%	-2.05%	9.55%	-	-
Horiz. %	62.36%	78.09%	126.97%	88.20%	107.30%	109.55%	100.00%	-
P/NAPS	1.67	1.43	0.99	1.55	1.41	1.51	1.74	-0.68%
YoY %	16.78%	44.44%	-36.13%	9.93%	-6.62%	-13.22%	-	-
Horiz. %	95.98%	82.18%	56.90%	89.08%	81.03%	86.78%	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