[HLFG] YoY Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 142.65%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,198,563 1,221,120 1,276,101 1,293,219 1,303,115 872,139 -0.33%
PBT 379,346 383,212 379,245 377,464 304,200 290,408 -0.28%
Tax -216,711 -215,447 -209,022 -214,866 -166,874 -144,370 -0.42%
NP 162,635 167,765 170,223 162,598 137,326 146,038 -0.11%
-
NP to SH 162,635 167,765 170,223 162,598 137,326 146,038 -0.11%
-
Tax Rate 57.13% 56.22% 55.12% 56.92% 54.86% 49.71% -
Total Cost 1,035,928 1,053,355 1,105,878 1,130,621 1,165,789 726,101 -0.37%
-
Net Worth 2,717,868 2,444,189 2,764,305 2,086,757 1,628,230 1,342,365 -0.73%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 83,306 62,404 41,568 30,018 17,892 17,898 -1.60%
Div Payout % 51.22% 37.20% 24.42% 18.46% 13.03% 12.26% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,717,868 2,444,189 2,764,305 2,086,757 1,628,230 1,342,365 -0.73%
NOSH 1,041,329 1,040,080 1,039,212 500,301 447,315 447,455 -0.88%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.57% 13.74% 13.34% 12.57% 10.54% 16.74% -
ROE 5.98% 6.86% 6.16% 7.79% 8.43% 10.88% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 115.10 117.41 122.80 258.49 291.32 194.91 0.55%
EPS 15.63 16.13 16.38 32.50 30.25 32.66 0.77%
DPS 8.00 6.00 4.00 6.00 4.00 4.00 -0.72%
NAPS 2.61 2.35 2.66 4.171 3.64 3.00 0.14%
Adjusted Per Share Value based on latest NOSH - 500,460
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 105.62 107.61 112.45 113.96 114.84 76.86 -0.33%
EPS 14.33 14.78 15.00 14.33 12.10 12.87 -0.11%
DPS 7.34 5.50 3.66 2.65 1.58 1.58 -1.60%
NAPS 2.3951 2.1539 2.436 1.8389 1.4349 1.1829 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.46 5.00 3.90 5.45 5.00 0.00 -
P/RPS 3.87 4.26 3.18 2.11 1.72 0.00 -100.00%
P/EPS 28.56 31.00 23.81 16.77 16.29 0.00 -100.00%
EY 3.50 3.23 4.20 5.96 6.14 0.00 -100.00%
DY 1.79 1.20 1.03 1.10 0.80 0.00 -100.00%
P/NAPS 1.71 2.13 1.47 1.31 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/05 27/02/04 20/02/03 05/02/02 13/03/01 24/02/00 -
Price 4.38 5.55 4.00 6.25 4.04 8.45 -
P/RPS 3.81 4.73 3.26 2.42 1.39 4.34 0.13%
P/EPS 28.04 34.41 24.42 19.23 13.16 25.89 -0.08%
EY 3.57 2.91 4.10 5.20 7.60 3.86 0.08%
DY 1.83 1.08 1.00 0.96 0.99 0.47 -1.41%
P/NAPS 1.68 2.36 1.50 1.50 1.11 2.82 0.54%

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
Post a Comment