[HLFG] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 46.69%

YoY- 1.2%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	3,324,813	3,120,348	2,712,315	1,659,208	1,695,197	1,664,555	1,435,103	15.01%
YoY %	6.55%	15.04%	63.47%	-2.12%	1.84%	15.99%	-	-
Horiz. %	231.68%	217.43%	189.00%	115.62%	118.12%	115.99%	100.00%	-
PBT	2,064,619	1,832,706	1,906,560	859,183	924,080	863,963	662,724	20.83%
YoY %	12.65%	-3.87%	121.90%	-7.02%	6.96%	30.37%	-	-
Horiz. %	311.54%	276.54%	287.69%	129.64%	139.44%	130.37%	100.00%	-
Tax	-453,586	-412,190	-240,992	-161,434	-227,427	-233,306	-182,134	16.40%
YoY %	-10.04%	-71.04%	-49.28%	29.02%	2.52%	-28.10%	-	-
Horiz. %	249.04%	226.31%	132.32%	88.63%	124.87%	128.10%	100.00%	-
NP	1,611,033	1,420,516	1,665,568	697,749	696,653	630,657	480,590	22.31%
YoY %	13.41%	-14.71%	138.71%	0.16%	10.46%	31.23%	-	-
Horiz. %	335.22%	295.58%	346.57%	145.19%	144.96%	131.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,098,129	977,963	1,376,850	445,901	440,604	404,233	311,465	23.34%
YoY %	12.29%	-28.97%	208.78%	1.20%	9.00%	29.78%	-	-
Horiz. %	352.57%	313.99%	442.06%	143.16%	141.46%	129.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	22.49%	12.64%	18.79%	24.61%	27.00%	27.48%	-
YoY %	-2.31%	77.93%	-32.73%	-23.65%	-8.85%	-1.75%	-	-
Horiz. %	79.95%	81.84%	46.00%	68.38%	89.56%	98.25%	100.00%	-
Total Cost	1,713,780	1,699,832	1,046,747	961,459	998,544	1,033,898	954,513	10.23%
YoY %	0.82%	62.39%	8.87%	-3.71%	-3.42%	8.32%	-	-
Horiz. %	179.54%	178.08%	109.66%	100.73%	104.61%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,899,799	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.36%	12.47%	-	-
Horiz. %	276.86%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	374,362	259,138	289,863	237,951	93,304	238,393	235,647	8.01%
YoY %	44.46%	-10.60%	21.82%	155.03%	-60.86%	1.17%	-	-
Horiz. %	158.87%	109.97%	123.01%	100.98%	39.59%	101.17%	100.00%	-
Div Payout %	34.09%	26.50%	21.05%	53.36%	21.18%	58.97%	75.66%	-
YoY %	28.64%	25.89%	-60.55%	151.94%	-64.08%	-22.06%	-	-
Horiz. %	45.06%	35.03%	27.82%	70.53%	27.99%	77.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	9,899,799	7,255,878	7,298,340	4,965,951	4,478,610	4,021,600	3,575,700	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.36%	12.47%	-	-
Horiz. %	276.86%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-
NOSH	1,039,894	1,036,554	1,035,225	1,034,573	1,036,715	1,036,494	1,024,555	0.24%
YoY %	0.32%	0.13%	0.06%	-0.21%	0.02%	1.17%	-	-
Horiz. %	101.50%	101.17%	101.04%	100.98%	101.19%	101.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	48.45%	45.52%	61.41%	42.05%	41.10%	37.89%	33.49%	-
YoY %	6.44%	-25.88%	46.04%	2.31%	8.47%	13.14%	-	-
Horiz. %	144.67%	135.92%	183.37%	125.56%	122.72%	113.14%	100.00%	-
ROE	11.09%	13.48%	18.87%	8.98%	9.84%	10.05%	8.71%	-
YoY %	-17.73%	-28.56%	110.13%	-8.74%	-2.09%	15.38%	-	-
Horiz. %	127.32%	154.76%	216.65%	103.10%	112.97%	115.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	319.73	301.03	262.00	160.38	163.52	160.59	140.07	14.73%
YoY %	6.21%	14.90%	63.36%	-1.92%	1.82%	14.65%	-	-
Horiz. %	228.26%	214.91%	187.05%	114.50%	116.74%	114.65%	100.00%	-
EPS	105.60	94.30	133.00	43.10	42.50	39.00	30.40	23.04%
YoY %	11.98%	-29.10%	208.58%	1.41%	8.97%	28.29%	-	-
Horiz. %	347.37%	310.20%	437.50%	141.78%	139.80%	128.29%	100.00%	-
DPS	36.00	25.00	28.00	23.00	9.00	23.00	23.00	7.74%
YoY %	44.00%	-10.71%	21.74%	155.56%	-60.87%	0.00%	-	-
Horiz. %	156.52%	108.70%	121.74%	100.00%	39.13%	100.00%	100.00%	-
NAPS	9.52	7.00	7.05	4.80	4.32	3.88	3.49	18.18%
YoY %	36.00%	-0.71%	46.88%	11.11%	11.34%	11.17%	-	-
Horiz. %	272.78%	200.57%	202.01%	137.54%	123.78%	111.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,934
RPS	292.99	274.98	239.02	146.22	149.39	146.69	126.47	15.01%
YoY %	6.55%	15.04%	63.47%	-2.12%	1.84%	15.99%	-	-
Horiz. %	231.67%	217.43%	188.99%	115.62%	118.12%	115.99%	100.00%	-
EPS	96.77	86.18	121.33	39.29	38.83	35.62	27.45	23.34%
YoY %	12.29%	-28.97%	208.81%	1.18%	9.01%	29.76%	-	-
Horiz. %	352.53%	313.95%	442.00%	143.13%	141.46%	129.76%	100.00%	-
DPS	32.99	22.84	25.54	20.97	8.22	21.01	20.77	8.00%
YoY %	44.44%	-10.57%	21.79%	155.11%	-60.88%	1.16%	-	-
Horiz. %	158.83%	109.97%	122.97%	100.96%	39.58%	101.16%	100.00%	-
NAPS	8.7241	6.3941	6.4316	4.3762	3.9467	3.544	3.151	18.47%
YoY %	36.44%	-0.58%	46.97%	10.88%	11.36%	12.47%	-	-
Horiz. %	276.87%	202.92%	204.11%	138.88%	125.25%	112.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	14.94	12.30	9.00	8.45	4.68	4.44	5.75	-
P/RPS	4.67	4.09	3.44	5.27	2.86	2.76	4.11	2.14%
YoY %	14.18%	18.90%	-34.72%	84.27%	3.62%	-32.85%	-	-
Horiz. %	113.63%	99.51%	83.70%	128.22%	69.59%	67.15%	100.00%	-
P/EPS	14.15	13.04	6.77	19.61	11.01	11.38	18.91	-4.71%
YoY %	8.51%	92.61%	-65.48%	78.11%	-3.25%	-39.82%	-	-
Horiz. %	74.83%	68.96%	35.80%	103.70%	58.22%	60.18%	100.00%	-
EY	7.07	7.67	14.78	5.10	9.08	8.78	5.29	4.94%
YoY %	-7.82%	-48.11%	189.80%	-43.83%	3.42%	65.97%	-	-
Horiz. %	133.65%	144.99%	279.40%	96.41%	171.64%	165.97%	100.00%	-
DY	2.41	2.03	3.11	2.72	1.92	5.18	4.00	-8.09%
YoY %	18.72%	-34.73%	14.34%	41.67%	-62.93%	29.50%	-	-
Horiz. %	60.25%	50.75%	77.75%	68.00%	48.00%	129.50%	100.00%	-
P/NAPS	1.57	1.76	1.28	1.76	1.08	1.14	1.65	-0.82%
YoY %	-10.80%	37.50%	-27.27%	62.96%	-5.26%	-30.91%	-	-
Horiz. %	95.15%	106.67%	77.58%	106.67%	65.45%	69.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/05/13	16/05/12	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	-
Price	15.96	11.72	11.14	8.00	5.10	4.82	6.00	-
P/RPS	4.99	3.89	4.25	4.99	3.12	3.00	4.28	2.58%
YoY %	28.28%	-8.47%	-14.83%	59.94%	4.00%	-29.91%	-	-
Horiz. %	116.59%	90.89%	99.30%	116.59%	72.90%	70.09%	100.00%	-
P/EPS	15.11	12.42	8.38	18.56	12.00	12.36	19.74	-4.35%
YoY %	21.66%	48.21%	-54.85%	54.67%	-2.91%	-37.39%	-	-
Horiz. %	76.55%	62.92%	42.45%	94.02%	60.79%	62.61%	100.00%	-
EY	6.62	8.05	11.94	5.39	8.33	8.09	5.07	4.54%
YoY %	-17.76%	-32.58%	121.52%	-35.29%	2.97%	59.57%	-	-
Horiz. %	130.57%	158.78%	235.50%	106.31%	164.30%	159.57%	100.00%	-
DY	2.26	2.13	2.51	2.88	1.76	4.77	3.83	-8.40%
YoY %	6.10%	-15.14%	-12.85%	63.64%	-63.10%	24.54%	-	-
Horiz. %	59.01%	55.61%	65.54%	75.20%	45.95%	124.54%	100.00%	-
P/NAPS	1.68	1.67	1.58	1.67	1.18	1.24	1.72	-0.39%
YoY %	0.60%	5.70%	-5.39%	41.53%	-4.84%	-27.91%	-	-
Horiz. %	97.67%	97.09%	91.86%	97.09%	68.60%	72.09%	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