[HLFG] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

16-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -62.39%

YoY- 105.46%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	1,172,829	1,080,379	895,347	772,567	562,587	570,692	515,140	14.68%
YoY %	8.56%	20.67%	15.89%	37.32%	-1.42%	10.78%	-	-
Horiz. %	227.67%	209.73%	173.81%	149.97%	109.21%	110.78%	100.00%	-
PBT	812,576	688,713	490,623	507,316	302,824	310,079	271,364	20.03%
YoY %	17.98%	40.38%	-3.29%	67.53%	-2.34%	14.27%	-	-
Horiz. %	299.44%	253.80%	180.80%	186.95%	111.59%	114.27%	100.00%	-
Tax	-175,207	-170,477	-123,361	-94,843	-59,226	-74,426	-73,538	15.55%
YoY %	-2.77%	-38.19%	-30.07%	-60.14%	20.42%	-1.21%	-	-
Horiz. %	238.25%	231.82%	167.75%	128.97%	80.54%	101.21%	100.00%	-
NP	637,369	518,236	367,262	412,473	243,598	235,653	197,826	21.50%
YoY %	22.99%	41.11%	-10.96%	69.33%	3.37%	19.12%	-	-
Horiz. %	322.19%	261.97%	185.65%	208.50%	123.14%	119.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,189	347,197	221,982	323,801	157,595	147,253	126,598	22.59%
YoY %	23.90%	56.41%	-31.44%	105.46%	7.02%	16.32%	-	-
Horiz. %	339.81%	274.25%	175.34%	255.77%	124.48%	116.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	24.75%	25.14%	18.70%	19.56%	24.00%	27.10%	-
YoY %	-12.89%	-1.55%	34.44%	-4.40%	-18.50%	-11.44%	-	-
Horiz. %	79.56%	91.33%	92.77%	69.00%	72.18%	88.56%	100.00%	-
Total Cost	535,460	562,143	528,085	360,094	318,989	335,039	317,314	9.10%
YoY %	-4.75%	6.45%	46.65%	12.89%	-4.79%	5.59%	-	-
Horiz. %	168.75%	177.16%	166.42%	113.48%	100.53%	105.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,457,863	9,158,100	7,265,078	5,555,307	4,696,745	4,179,081	3,839,447	18.15%
YoY %	14.19%	26.06%	30.78%	18.28%	12.39%	8.85%	-	-
Horiz. %	272.38%	238.53%	189.22%	144.69%	122.33%	108.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	135,410	135,136	103,786	103,450	93,312	93,329	93,391	6.38%
YoY %	0.20%	30.21%	0.32%	10.86%	-0.02%	-0.07%	-	-
Horiz. %	144.99%	144.70%	111.13%	110.77%	99.92%	99.93%	100.00%	-
Div Payout %	31.48%	38.92%	46.75%	31.95%	59.21%	63.38%	73.77%	-
YoY %	-19.12%	-16.75%	46.32%	-46.04%	-6.58%	-14.08%	-	-
Horiz. %	42.67%	52.76%	63.37%	43.31%	80.26%	85.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	10,457,863	9,158,100	7,265,078	5,555,307	4,696,745	4,179,081	3,839,447	18.15%
YoY %	14.19%	26.06%	30.78%	18.28%	12.39%	8.85%	-	-
Horiz. %	272.38%	238.53%	189.22%	144.69%	122.33%	108.85%	100.00%	-
NOSH	1,041,619	1,039,511	1,037,868	1,034,508	1,036,809	1,036,992	1,037,688	0.06%
YoY %	0.20%	0.16%	0.32%	-0.22%	-0.02%	-0.07%	-	-
Horiz. %	100.38%	100.18%	100.02%	99.69%	99.92%	99.93%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	54.34%	47.97%	41.02%	53.39%	43.30%	41.29%	38.40%	-
YoY %	13.28%	16.94%	-23.17%	23.30%	4.87%	7.53%	-	-
Horiz. %	141.51%	124.92%	106.82%	139.04%	112.76%	107.53%	100.00%	-
ROE	4.11%	3.79%	3.06%	5.83%	3.36%	3.52%	3.30%	-
YoY %	8.44%	23.86%	-47.51%	73.51%	-4.55%	6.67%	-	-
Horiz. %	124.55%	114.85%	92.73%	176.67%	101.82%	106.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	112.60	103.93	86.27	74.68	54.26	55.03	49.64	14.61%
YoY %	8.34%	20.47%	15.52%	37.63%	-1.40%	10.86%	-	-
Horiz. %	226.83%	209.37%	173.79%	150.44%	109.31%	110.86%	100.00%	-
EPS	41.30	33.40	21.40	31.30	15.20	14.20	12.20	22.51%
YoY %	23.65%	56.07%	-31.63%	105.92%	7.04%	16.39%	-	-
Horiz. %	338.52%	273.77%	175.41%	256.56%	124.59%	116.39%	100.00%	-
DPS	13.00	13.00	10.00	10.00	9.00	9.00	9.00	6.31%
YoY %	0.00%	30.00%	0.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	144.44%	144.44%	111.11%	111.11%	100.00%	100.00%	100.00%	-
NAPS	10.04	8.81	7.00	5.37	4.53	4.03	3.70	18.08%
YoY %	13.96%	25.86%	30.35%	18.54%	12.41%	8.92%	-	-
Horiz. %	271.35%	238.11%	189.19%	145.14%	122.43%	108.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,508
RPS	102.21	94.15	78.02	67.33	49.03	49.73	44.89	14.68%
YoY %	8.56%	20.67%	15.88%	37.32%	-1.41%	10.78%	-	-
Horiz. %	227.69%	209.73%	173.80%	149.99%	109.22%	110.78%	100.00%	-
EPS	37.49	30.26	19.34	28.22	13.73	12.83	11.03	22.59%
YoY %	23.89%	56.46%	-31.47%	105.54%	7.01%	16.32%	-	-
Horiz. %	339.89%	274.34%	175.34%	255.85%	124.48%	116.32%	100.00%	-
DPS	11.80	11.78	9.04	9.02	8.13	8.13	8.14	6.37%
YoY %	0.17%	30.31%	0.22%	10.95%	0.00%	-0.12%	-	-
Horiz. %	144.96%	144.72%	111.06%	110.81%	99.88%	99.88%	100.00%	-
NAPS	9.1135	7.9808	6.3311	4.8412	4.093	3.6418	3.3459	18.15%
YoY %	14.19%	26.06%	30.78%	18.28%	12.39%	8.84%	-	-
Horiz. %	272.38%	238.52%	189.22%	144.69%	122.33%	108.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	14.52	11.86	10.90	9.06	5.38	4.40	5.80	-
P/RPS	12.90	11.41	12.64	12.13	9.91	8.00	11.68	1.66%
YoY %	13.06%	-9.73%	4.20%	22.40%	23.88%	-31.51%	-	-
Horiz. %	110.45%	97.69%	108.22%	103.85%	84.85%	68.49%	100.00%	-
P/EPS	35.16	35.51	50.96	28.95	35.39	30.99	47.54	-4.89%
YoY %	-0.99%	-30.32%	76.03%	-18.20%	14.20%	-34.81%	-	-
Horiz. %	73.96%	74.69%	107.19%	60.90%	74.44%	65.19%	100.00%	-
EY	2.84	2.82	1.96	3.45	2.83	3.23	2.10	5.15%
YoY %	0.71%	43.88%	-43.19%	21.91%	-12.38%	53.81%	-	-
Horiz. %	135.24%	134.29%	93.33%	164.29%	134.76%	153.81%	100.00%	-
DY	0.90	1.10	0.92	1.10	1.67	2.05	1.55	-8.65%
YoY %	-18.18%	19.57%	-16.36%	-34.13%	-18.54%	32.26%	-	-
Horiz. %	58.06%	70.97%	59.35%	70.97%	107.74%	132.26%	100.00%	-
P/NAPS	1.45	1.35	1.56	1.69	1.19	1.09	1.57	-1.31%
YoY %	7.41%	-13.46%	-7.69%	42.02%	9.17%	-30.57%	-	-
Horiz. %	92.36%	85.99%	99.36%	107.64%	75.80%	69.43%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	14/11/12	30/11/11	16/11/10	11/11/09	11/11/08	06/11/07	-
Price	15.30	12.70	11.40	8.98	6.46	3.98	5.75	-
P/RPS	13.59	12.22	13.21	12.02	11.91	7.23	11.58	2.70%
YoY %	11.21%	-7.49%	9.90%	0.92%	64.73%	-37.56%	-	-
Horiz. %	117.36%	105.53%	114.08%	103.80%	102.85%	62.44%	100.00%	-
P/EPS	37.05	38.02	53.30	28.69	42.50	28.03	47.13	-3.92%
YoY %	-2.55%	-28.67%	85.78%	-32.49%	51.62%	-40.53%	-	-
Horiz. %	78.61%	80.67%	113.09%	60.87%	90.18%	59.47%	100.00%	-
EY	2.70	2.63	1.88	3.49	2.35	3.57	2.12	4.10%
YoY %	2.66%	39.89%	-46.13%	48.51%	-34.17%	68.40%	-	-
Horiz. %	127.36%	124.06%	88.68%	164.62%	110.85%	168.40%	100.00%	-
DY	0.85	1.02	0.88	1.11	1.39	2.26	1.57	-9.71%
YoY %	-16.67%	15.91%	-20.72%	-20.14%	-38.50%	43.95%	-	-
Horiz. %	54.14%	64.97%	56.05%	70.70%	88.54%	143.95%	100.00%	-
P/NAPS	1.52	1.44	1.63	1.67	1.43	0.99	1.55	-0.32%
YoY %	5.56%	-11.66%	-2.40%	16.78%	44.44%	-36.13%	-	-
Horiz. %	98.06%	92.90%	105.16%	107.74%	92.26%	63.87%	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