[HLFG] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -50.2%
YoY- -13.86%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,218,926 1,156,615 1,044,194 1,037,815 953,190 799,400 574,746 13.34%
PBT 780,454 715,611 565,420 561,042 516,124 591,655 226,124 22.92%
Tax -90,791 -55,893 -11,679 -128,120 -109,825 -82,983 39,550 -
NP 689,663 659,718 553,741 432,922 406,299 508,672 265,674 17.22%
-
NP to SH 441,250 450,255 389,561 255,605 296,729 414,946 191,416 14.92%
-
Tax Rate 11.63% 7.81% 2.07% 22.84% 21.28% 14.03% -17.49% -
Total Cost 529,263 496,897 490,453 604,893 546,891 290,728 309,072 9.37%
-
Net Worth 13,111,428 11,465,795 10,061,922 8,325,323 7,454,248 4,144,154 4,490,516 19.54%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 186,356 - 144,855 -
Div Payout % - - - - 62.80% - 75.68% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 13,111,428 11,465,795 10,061,922 8,325,323 7,454,248 4,144,154 4,490,516 19.54%
NOSH 1,050,595 1,047,104 1,041,606 1,040,665 1,035,312 1,036,038 1,034,681 0.25%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 56.58% 57.04% 53.03% 41.71% 42.63% 63.63% 46.22% -
ROE 3.37% 3.93% 3.87% 3.07% 3.98% 10.01% 4.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 116.02 110.46 100.25 99.73 92.07 77.16 55.55 13.05%
EPS 42.00 43.00 37.40 24.60 28.60 40.10 18.50 14.63%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 14.00 -
NAPS 12.48 10.95 9.66 8.00 7.20 4.00 4.34 19.23%
Adjusted Per Share Value based on latest NOSH - 1,040,665
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 107.42 101.93 92.02 91.46 84.00 70.45 50.65 13.34%
EPS 38.88 39.68 34.33 22.52 26.15 36.57 16.87 14.92%
DPS 0.00 0.00 0.00 0.00 16.42 0.00 12.77 -
NAPS 11.5543 10.1041 8.8669 7.3366 6.569 3.652 3.9572 19.54%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 15.16 16.14 14.46 12.24 13.18 8.41 4.94 -
P/RPS 13.07 14.61 14.42 12.27 14.32 10.90 8.89 6.63%
P/EPS 36.10 37.53 38.66 49.83 45.99 21.00 26.70 5.15%
EY 2.77 2.66 2.59 2.01 2.17 4.76 3.74 -4.87%
DY 0.00 0.00 0.00 0.00 1.37 0.00 2.83 -
P/NAPS 1.21 1.47 1.50 1.53 1.83 2.10 1.14 0.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 -
Price 13.22 17.04 14.12 12.18 11.68 8.58 5.16 -
P/RPS 11.39 15.43 14.09 12.21 12.69 11.12 9.29 3.45%
P/EPS 31.48 39.63 37.75 49.59 40.75 21.42 27.89 2.03%
EY 3.18 2.52 2.65 2.02 2.45 4.67 3.59 -1.99%
DY 0.00 0.00 0.00 0.00 1.54 0.00 2.71 -
P/NAPS 1.06 1.56 1.46 1.52 1.62 2.15 1.19 -1.90%

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