[HLFG] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

10-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 109.58%

YoY- 13.92%

Quarter Report

HLFG Quarterly Result as at 31 Dec 08.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Cumulative Result
Revenue	1,980,692	2,073,359	1,116,843	1,169,443	1,089,159	939,619	807,586	16.12%
YoY %	-4.47%	85.64%	-4.50%	7.37%	15.91%	16.35%	-	-
Horiz. %	245.26%	256.74%	138.29%	144.81%	134.87%	116.35%	100.00%	-
PBT	975,143	1,517,673	604,146	652,267	580,081	443,910	353,519	18.41%
YoY %	-35.75%	151.21%	-7.38%	12.44%	30.68%	25.57%	-	-
Horiz. %	275.84%	429.30%	170.89%	184.51%	164.09%	125.57%	100.00%	-
Tax	-225,792	-208,598	-131,211	-162,287	-158,023	-122,141	-105,383	13.53%
YoY %	-8.24%	-58.98%	19.15%	-2.70%	-29.38%	-15.90%	-	-
Horiz. %	214.26%	197.94%	124.51%	154.00%	149.95%	115.90%	100.00%	-
NP	749,351	1,309,075	472,935	489,980	422,058	321,769	248,136	20.21%
YoY %	-42.76%	176.80%	-3.48%	16.09%	31.17%	29.67%	-	-
Horiz. %	301.99%	527.56%	190.60%	197.46%	170.09%	129.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	464,697	1,112,261	303,976	308,610	270,889	209,271	156,960	19.81%
YoY %	-58.22%	265.90%	-1.50%	13.92%	29.44%	33.33%	-	-
Horiz. %	296.06%	708.63%	193.66%	196.62%	172.58%	133.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.15%	13.74%	21.72%	24.88%	27.24%	27.51%	29.81%	-
YoY %	68.49%	-36.74%	-12.70%	-8.66%	-0.98%	-7.72%	-	-
Horiz. %	77.66%	46.09%	72.86%	83.46%	91.38%	92.28%	100.00%	-
Total Cost	1,231,341	764,284	643,908	679,463	667,101	617,850	559,450	14.04%
YoY %	61.11%	18.69%	-5.23%	1.85%	7.97%	10.44%	-	-
Horiz. %	220.10%	136.61%	115.10%	121.45%	119.24%	110.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,258,238	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	6.60%
YoY %	2.92%	46.06%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.83%	142.67%	97.67%	86.10%	78.94%	70.35%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	103,689	103,562	93,053	93,204	93,409	92,325	83,258	3.72%
YoY %	0.12%	11.29%	-0.16%	-0.22%	1.17%	10.89%	-	-
Horiz. %	124.54%	124.39%	111.76%	111.95%	112.19%	110.89%	100.00%	-
Div Payout %	22.31%	9.31%	30.61%	30.20%	34.48%	44.12%	53.04%	-
YoY %	139.63%	-69.59%	1.36%	-12.41%	-21.85%	-16.82%	-	-
Horiz. %	42.06%	17.55%	57.71%	56.94%	65.01%	83.18%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	7,258,238	7,052,604	4,828,462	4,256,332	3,902,462	3,477,591	4,943,452	6.60%
YoY %	2.92%	46.06%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.83%	142.67%	97.67%	86.10%	78.94%	70.35%	100.00%	-
NOSH	1,036,891	1,035,624	1,033,931	1,035,604	1,037,888	1,025,838	1,040,726	-0.06%
YoY %	0.12%	0.16%	-0.16%	-0.22%	1.17%	-1.43%	-	-
Horiz. %	99.63%	99.51%	99.35%	99.51%	99.73%	98.57%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	37.83%	63.14%	42.35%	41.90%	38.75%	34.24%	30.73%	-
YoY %	-40.09%	49.09%	1.07%	8.13%	13.17%	11.42%	-	-
Horiz. %	123.10%	205.47%	137.81%	136.35%	126.10%	111.42%	100.00%	-
ROE	6.40%	15.77%	6.30%	7.25%	6.94%	6.02%	3.18%	-
YoY %	-59.42%	150.32%	-13.10%	4.47%	15.28%	89.31%	-	-
Horiz. %	201.26%	495.91%	198.11%	227.99%	218.24%	189.31%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	191.02	200.20	108.02	112.92	104.94	91.60	77.60	16.19%
YoY %	-4.59%	85.34%	-4.34%	7.60%	14.56%	18.04%	-	-
Horiz. %	246.16%	257.99%	139.20%	145.52%	135.23%	118.04%	100.00%	-
EPS	44.80	107.40	29.40	29.80	26.10	20.40	15.10	19.86%
YoY %	-58.29%	265.31%	-1.34%	14.18%	27.94%	35.10%	-	-
Horiz. %	296.69%	711.26%	194.70%	197.35%	172.85%	135.10%	100.00%	-
DPS	10.00	10.00	9.00	9.00	9.00	9.00	8.00	3.78%
YoY %	0.00%	11.11%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	125.00%	125.00%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	7.00	6.81	4.67	4.11	3.76	3.39	4.75	6.67%
YoY %	2.79%	45.82%	13.63%	9.31%	10.91%	-28.63%	-	-
Horiz. %	147.37%	143.37%	98.32%	86.53%	79.16%	71.37%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,339
RPS	172.61	180.68	97.33	101.91	94.91	81.88	70.38	16.11%
YoY %	-4.47%	85.64%	-4.49%	7.38%	15.91%	16.34%	-	-
Horiz. %	245.25%	256.72%	138.29%	144.80%	134.85%	116.34%	100.00%	-
EPS	40.50	96.93	26.49	26.89	23.61	18.24	13.68	19.81%
YoY %	-58.22%	265.91%	-1.49%	13.89%	29.44%	33.33%	-	-
Horiz. %	296.05%	708.55%	193.64%	196.56%	172.59%	133.33%	100.00%	-
DPS	9.04	9.02	8.11	8.12	8.14	8.05	7.26	3.72%
YoY %	0.22%	11.22%	-0.12%	-0.25%	1.12%	10.88%	-	-
Horiz. %	124.52%	124.24%	111.71%	111.85%	112.12%	110.88%	100.00%	-
NAPS	6.3252	6.146	4.2077	3.7092	3.4008	3.0305	4.308	6.60%
YoY %	2.92%	46.07%	13.44%	9.07%	12.22%	-29.65%	-	-
Horiz. %	146.82%	142.66%	97.67%	86.10%	78.94%	70.35%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.66	8.89	7.46	3.98	6.00	4.96	3.92	-
P/RPS	6.10	4.44	6.91	3.52	5.72	5.42	5.05	3.19%
YoY %	37.39%	-35.75%	96.31%	-38.46%	5.54%	7.33%	-	-
Horiz. %	120.79%	87.92%	136.83%	69.70%	113.27%	107.33%	100.00%	-
P/EPS	26.02	8.28	25.37	13.36	22.99	24.31	25.99	0.01%
YoY %	214.25%	-67.36%	89.90%	-41.89%	-5.43%	-6.46%	-	-
Horiz. %	100.12%	31.86%	97.61%	51.40%	88.46%	93.54%	100.00%	-
EY	3.84	12.08	3.94	7.49	4.35	4.11	3.85	-0.04%
YoY %	-68.21%	206.60%	-47.40%	72.18%	5.84%	6.75%	-	-
Horiz. %	99.74%	313.77%	102.34%	194.55%	112.99%	106.75%	100.00%	-
DY	0.86	1.12	1.21	2.26	1.50	1.81	2.04	-13.40%
YoY %	-23.21%	-7.44%	-46.46%	50.67%	-17.13%	-11.27%	-	-
Horiz. %	42.16%	54.90%	59.31%	110.78%	73.53%	88.73%	100.00%	-
P/NAPS	1.67	1.31	1.60	0.97	1.60	1.46	0.83	12.35%
YoY %	27.48%	-18.13%	64.95%	-39.38%	9.59%	75.90%	-	-
Horiz. %	201.20%	157.83%	192.77%	116.87%	192.77%	175.90%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	23/02/06	-
Price	11.76	8.80	7.80	4.38	5.00	6.55	4.34	-
P/RPS	6.16	4.40	7.22	3.88	4.76	7.15	5.59	1.63%
YoY %	40.00%	-39.06%	86.08%	-18.49%	-33.43%	27.91%	-	-
Horiz. %	110.20%	78.71%	129.16%	69.41%	85.15%	127.91%	100.00%	-
P/EPS	26.24	8.19	26.53	14.70	19.16	32.11	28.78	-1.52%
YoY %	220.39%	-69.13%	80.48%	-23.28%	-40.33%	11.57%	-	-
Horiz. %	91.17%	28.46%	92.18%	51.08%	66.57%	111.57%	100.00%	-
EY	3.81	12.20	3.77	6.80	5.22	3.11	3.48	1.52%
YoY %	-68.77%	223.61%	-44.56%	30.27%	67.85%	-10.63%	-	-
Horiz. %	109.48%	350.57%	108.33%	195.40%	150.00%	89.37%	100.00%	-
DY	0.85	1.14	1.15	2.05	1.80	1.37	1.84	-12.07%
YoY %	-25.44%	-0.87%	-43.90%	13.89%	31.39%	-25.54%	-	-
Horiz. %	46.20%	61.96%	62.50%	111.41%	97.83%	74.46%	100.00%	-
P/NAPS	1.68	1.29	1.67	1.07	1.33	1.93	0.91	10.75%
YoY %	30.23%	-22.75%	56.07%	-19.55%	-31.09%	112.09%	-	-
Horiz. %	184.62%	141.76%	183.52%	117.58%	146.15%	212.09%	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