[HLFG] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 114.72%
YoY- 27.51%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,686,167 2,628,457 2,644,767 2,535,915 2,311,652 2,226,060 2,349,193 2.25%
PBT 1,837,881 1,806,630 1,765,189 1,558,008 1,184,335 1,543,115 1,565,753 2.70%
Tax -337,218 -305,080 -325,315 -310,905 -206,251 -321,551 -317,997 0.98%
NP 1,500,663 1,501,550 1,439,874 1,247,103 978,084 1,221,564 1,247,756 3.12%
-
NP to SH 993,161 987,242 950,595 829,225 650,331 815,994 841,942 2.78%
-
Tax Rate 18.35% 16.89% 18.43% 19.96% 17.41% 20.84% 20.31% -
Total Cost 1,185,504 1,126,907 1,204,893 1,288,812 1,333,568 1,004,496 1,101,437 1.23%
-
Net Worth 19,799,451 18,595,430 17,327,505 16,179,988 14,074,607 12,098,498 10,829,440 10.57%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 147,672 149,130 149,177 149,177 140,206 136,173 135,628 1.42%
Div Payout % 14.87% 15.11% 15.69% 17.99% 21.56% 16.69% 16.11% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 19,799,451 18,595,430 17,327,505 16,179,988 14,074,607 12,098,498 10,829,440 10.57%
NOSH 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,047,489 1,043,298 1.59%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 55.87% 57.13% 54.44% 49.18% 42.31% 54.88% 53.11% -
ROE 5.02% 5.31% 5.49% 5.13% 4.62% 6.74% 7.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 236.47 229.13 230.48 220.99 214.34 212.51 225.17 0.81%
EPS 87.40 86.20 83.10 72.50 61.20 77.90 80.70 1.33%
DPS 13.00 13.00 13.00 13.00 13.00 13.00 13.00 0.00%
NAPS 17.43 16.21 15.10 14.10 13.05 11.55 10.38 9.01%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 234.09 229.06 230.48 220.99 201.45 193.99 204.72 2.25%
EPS 86.55 86.03 83.10 72.50 56.67 71.11 73.37 2.79%
DPS 12.87 13.00 13.00 13.00 12.22 11.87 11.82 1.42%
NAPS 17.2542 16.2049 15.10 14.10 12.2653 10.5432 9.4373 10.57%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 16.90 18.56 17.88 14.22 13.96 16.52 15.48 -
P/RPS 7.15 8.10 7.76 6.43 6.51 7.77 6.87 0.66%
P/EPS 19.33 21.57 21.58 19.68 23.15 21.21 19.18 0.12%
EY 5.17 4.64 4.63 5.08 4.32 4.72 5.21 -0.12%
DY 0.77 0.70 0.73 0.91 0.93 0.79 0.84 -1.43%
P/NAPS 0.97 1.14 1.18 1.01 1.07 1.43 1.49 -6.90%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 21/02/17 23/02/16 25/02/15 25/02/14 -
Price 15.70 20.10 18.46 15.20 14.14 16.76 15.70 -
P/RPS 6.64 8.77 8.01 6.88 6.60 7.89 6.97 -0.80%
P/EPS 17.96 23.36 22.28 21.03 23.45 21.51 19.45 -1.31%
EY 5.57 4.28 4.49 4.75 4.26 4.65 5.14 1.34%
DY 0.83 0.65 0.70 0.86 0.92 0.78 0.83 0.00%
P/NAPS 0.90 1.24 1.22 1.08 1.08 1.45 1.51 -8.25%

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