[HLFG] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 72.19%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,169,443 1,089,159 939,619 807,586 1,198,563 1,221,120 1,276,101 -1.44%
PBT 652,267 580,081 443,910 353,519 379,346 383,212 379,245 9.44%
Tax -162,287 -158,023 -122,141 -105,383 -216,711 -215,447 -209,022 -4.12%
NP 489,980 422,058 321,769 248,136 162,635 167,765 170,223 19.24%
-
NP to SH 308,610 270,889 209,271 156,960 162,635 167,765 170,223 10.41%
-
Tax Rate 24.88% 27.24% 27.51% 29.81% 57.13% 56.22% 55.12% -
Total Cost 679,463 667,101 617,850 559,450 1,035,928 1,053,355 1,105,878 -7.79%
-
Net Worth 4,256,332 3,902,462 3,477,591 4,943,452 2,717,868 2,444,189 2,764,305 7.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 93,204 93,409 92,325 83,258 83,306 62,404 41,568 14.39%
Div Payout % 30.20% 34.48% 44.12% 53.04% 51.22% 37.20% 24.42% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 4,256,332 3,902,462 3,477,591 4,943,452 2,717,868 2,444,189 2,764,305 7.45%
NOSH 1,035,604 1,037,888 1,025,838 1,040,726 1,041,329 1,040,080 1,039,212 -0.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 41.90% 38.75% 34.24% 30.73% 13.57% 13.74% 13.34% -
ROE 7.25% 6.94% 6.02% 3.18% 5.98% 6.86% 6.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.92 104.94 91.60 77.60 115.10 117.41 122.80 -1.38%
EPS 29.80 26.10 20.40 15.10 15.63 16.13 16.38 10.47%
DPS 9.00 9.00 9.00 8.00 8.00 6.00 4.00 14.45%
NAPS 4.11 3.76 3.39 4.75 2.61 2.35 2.66 7.51%
Adjusted Per Share Value based on latest NOSH - 1,041,245
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.06 95.98 82.80 71.17 105.62 107.61 112.45 -1.44%
EPS 27.20 23.87 18.44 13.83 14.33 14.78 15.00 10.41%
DPS 8.21 8.23 8.14 7.34 7.34 5.50 3.66 14.39%
NAPS 3.7508 3.439 3.0646 4.3564 2.3951 2.1539 2.436 7.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.98 6.00 4.96 3.92 4.46 5.00 3.90 -
P/RPS 3.52 5.72 5.42 5.05 3.87 4.26 3.18 1.70%
P/EPS 13.36 22.99 24.31 25.99 28.56 31.00 23.81 -9.17%
EY 7.49 4.35 4.11 3.85 3.50 3.23 4.20 10.11%
DY 2.26 1.50 1.81 2.04 1.79 1.20 1.03 13.97%
P/NAPS 0.97 1.60 1.46 0.83 1.71 2.13 1.47 -6.68%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 10/02/09 14/02/08 26/02/07 23/02/06 22/02/05 27/02/04 20/02/03 -
Price 4.38 5.00 6.55 4.34 4.38 5.55 4.00 -
P/RPS 3.88 4.76 7.15 5.59 3.81 4.73 3.26 2.94%
P/EPS 14.70 19.16 32.11 28.78 28.04 34.41 24.42 -8.10%
EY 6.80 5.22 3.11 3.48 3.57 2.91 4.10 8.78%
DY 2.05 1.80 1.37 1.84 1.83 1.08 1.00 12.69%
P/NAPS 1.07 1.33 1.93 0.91 1.68 2.36 1.50 -5.46%

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