[HLFG] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 9.34%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,142,551 1,176,364 1,160,980 1,085,345 1,300,792 554,256 598,751 11.36%
PBT 796,122 753,177 757,370 484,520 1,010,357 301,322 342,188 15.10%
Tax -166,432 -142,790 -143,375 -102,431 -113,755 -71,985 -87,861 11.22%
NP 629,690 610,387 613,995 382,089 896,602 229,337 254,327 16.30%
-
NP to SH 423,839 411,753 430,896 242,715 787,007 146,381 161,357 17.45%
-
Tax Rate 20.91% 18.96% 18.93% 21.14% 11.26% 23.89% 25.68% -
Total Cost 512,861 565,977 546,985 703,256 404,190 324,919 344,424 6.85%
-
Net Worth 12,087,260 10,820,243 9,627,506 7,250,884 7,051,996 4,848,221 4,251,136 19.01%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 12,087,260 10,820,243 9,627,506 7,250,884 7,051,996 4,848,221 4,251,136 19.01%
NOSH 1,046,516 1,042,412 1,040,811 1,035,840 1,035,535 1,038,163 1,034,339 0.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 55.11% 51.89% 52.89% 35.20% 68.93% 41.38% 42.48% -
ROE 3.51% 3.81% 4.48% 3.35% 11.16% 3.02% 3.80% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 109.18 112.85 111.55 104.78 125.62 53.39 57.89 11.14%
EPS 40.50 39.50 41.40 23.40 76.00 14.10 15.60 17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.55 10.38 9.25 7.00 6.81 4.67 4.11 18.78%
Adjusted Per Share Value based on latest NOSH - 1,035,840
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 99.57 102.51 101.17 94.58 113.36 48.30 52.18 11.36%
EPS 36.94 35.88 37.55 21.15 68.58 12.76 14.06 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.5334 9.4293 8.3899 6.3188 6.1454 4.225 3.7046 19.01%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 16.52 15.48 13.20 11.66 8.89 7.46 3.98 -
P/RPS 15.13 13.72 11.83 11.13 7.08 13.97 6.88 14.02%
P/EPS 40.79 39.19 31.88 49.76 11.70 52.91 25.51 8.13%
EY 2.45 2.55 3.14 2.01 8.55 1.89 3.92 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.49 1.43 1.67 1.31 1.60 0.97 6.67%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 10/02/09 -
Price 16.76 15.70 13.70 11.76 8.80 7.80 4.38 -
P/RPS 15.35 13.91 12.28 11.22 7.01 14.61 7.57 12.49%
P/EPS 41.38 39.75 33.09 50.19 11.58 55.32 28.08 6.67%
EY 2.42 2.52 3.02 1.99 8.64 1.81 3.56 -6.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 1.48 1.68 1.29 1.67 1.07 5.19%

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