[HLFG] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 17.51%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 399,070 612,022 607,462 666,158 647,295 650,521 567,591 0.37%
PBT 149,709 186,583 193,469 192,962 201,181 128,575 160,236 0.07%
Tax -46,882 -103,829 -106,399 -101,000 -105,593 -68,794 -79,883 0.56%
NP 102,827 82,754 87,070 91,962 95,588 59,781 80,353 -0.26%
-
NP to SH 65,806 82,754 87,070 91,962 95,588 59,781 80,353 0.21%
-
Tax Rate 31.32% 55.65% 55.00% 52.34% 52.49% 53.50% 49.85% -
Total Cost 296,243 529,268 520,392 574,196 551,707 590,740 487,238 0.53%
-
Net Worth 4,945,918 2,730,777 2,444,617 2,739,293 2,087,421 1,628,763 1,336,521 -1.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 62,415 41,192 30,027 17,898 17,820 -
Div Payout % - - 71.68% 44.79% 31.41% 29.94% 22.18% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,945,918 2,730,777 2,444,617 2,739,293 2,087,421 1,628,763 1,336,521 -1.38%
NOSH 1,041,245 1,046,275 1,040,262 1,029,809 500,460 447,462 445,507 -0.89%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 25.77% 13.52% 14.33% 13.80% 14.77% 9.19% 14.16% -
ROE 1.33% 3.03% 3.56% 3.36% 4.58% 3.67% 6.01% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.33 58.50 58.40 64.69 129.34 145.38 127.40 1.28%
EPS 6.30 7.95 8.37 8.85 19.10 13.17 17.97 1.12%
DPS 0.00 0.00 6.00 4.00 6.00 4.00 4.00 -
NAPS 4.75 2.61 2.35 2.66 4.171 3.64 3.00 -0.48%
Adjusted Per Share Value based on latest NOSH - 1,029,809
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 34.78 53.33 52.94 58.05 56.41 56.69 49.46 0.37%
EPS 5.73 7.21 7.59 8.01 8.33 5.21 7.00 0.21%
DPS 0.00 0.00 5.44 3.59 2.62 1.56 1.55 -
NAPS 4.3101 2.3797 2.1304 2.3871 1.8191 1.4194 1.1647 -1.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.92 4.46 5.00 3.90 5.45 5.00 0.00 -
P/RPS 10.23 7.62 8.56 6.03 4.21 3.44 0.00 -100.00%
P/EPS 62.03 56.39 59.74 43.67 28.53 37.43 0.00 -100.00%
EY 1.61 1.77 1.67 2.29 3.50 2.67 0.00 -100.00%
DY 0.00 0.00 1.20 1.03 1.10 0.80 0.00 -
P/NAPS 0.83 1.71 2.13 1.47 1.31 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 22/02/05 27/02/04 20/02/03 05/02/02 13/03/01 24/02/00 -
Price 4.34 4.38 5.55 4.00 6.25 4.04 8.45 -
P/RPS 11.32 7.49 9.50 6.18 4.83 2.78 6.63 -0.56%
P/EPS 68.67 55.38 66.31 44.79 32.72 30.24 46.85 -0.40%
EY 1.46 1.81 1.51 2.23 3.06 3.31 2.13 0.40%
DY 0.00 0.00 1.08 1.00 0.96 0.99 0.47 -
P/NAPS 0.91 1.68 2.36 1.50 1.50 1.11 2.82 1.20%

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