[HLFG] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -10.29%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 480,734 609,731 553,503 659,206 622,798 628,073 488,457 -0.26%
PBT 241,461 194,614 37,636 197,750 194,649 112,881 208,101 2.50%
Tax -69,791 -107,851 -27,401 -115,254 -96,187 -79,680 -89,017 -3.97%
NP 171,670 86,763 10,235 82,496 98,462 33,201 119,084 6.28%
-
NP to SH 108,600 86,763 10,235 82,496 98,462 33,201 119,084 -1.52%
-
Tax Rate 28.90% 55.42% 72.81% 58.28% 49.42% 70.59% 42.78% -
Total Cost 309,064 522,968 543,268 576,710 524,336 594,872 369,373 -2.92%
-
Net Worth 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 1,341,956 15.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 104,083 103,770 73,107 83,119 52,541 35,796 - -
Div Payout % 95.84% 119.60% 714.29% 100.76% 53.36% 107.82% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 1,664,524 1,341,956 15.10%
NOSH 1,040,832 1,037,705 1,044,387 1,038,992 525,410 447,452 447,318 15.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 35.71% 14.23% 1.85% 12.51% 15.81% 5.29% 24.38% -
ROE 3.48% 3.17% 0.42% 2.93% 4.39% 1.99% 8.87% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.19 58.76 53.00 63.45 118.54 140.37 109.20 -13.35%
EPS 10.40 8.34 1.00 7.94 18.74 7.42 26.63 -14.49%
DPS 10.00 10.00 7.00 8.00 10.00 8.00 0.00 -
NAPS 3.00 2.64 2.36 2.71 4.27 3.72 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,038,992
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.89 53.13 48.23 57.45 54.27 54.73 42.57 -0.26%
EPS 9.46 7.56 0.89 7.19 8.58 2.89 10.38 -1.53%
DPS 9.07 9.04 6.37 7.24 4.58 3.12 0.00 -
NAPS 2.7211 2.3874 2.1479 2.4537 1.9551 1.4505 1.1694 15.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.32 4.08 4.76 3.86 7.10 3.80 8.50 -
P/RPS 9.35 6.94 8.98 6.08 5.99 2.71 7.78 3.10%
P/EPS 41.40 48.80 485.71 48.61 37.89 51.21 31.93 4.42%
EY 2.42 2.05 0.21 2.06 2.64 1.95 3.13 -4.19%
DY 2.31 2.45 1.47 2.07 1.41 2.11 0.00 -
P/NAPS 1.44 1.55 2.02 1.42 1.66 1.02 2.83 -10.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 30/05/05 26/05/04 08/05/03 07/05/02 30/05/01 09/05/00 -
Price 4.76 4.00 4.14 3.82 8.50 4.44 8.00 -
P/RPS 10.31 6.81 7.81 6.02 7.17 3.16 7.33 5.84%
P/EPS 45.62 47.84 422.45 48.11 45.36 59.84 30.05 7.20%
EY 2.19 2.09 0.24 2.08 2.20 1.67 3.33 -6.74%
DY 2.10 2.50 1.69 2.09 1.18 1.80 0.00 -
P/NAPS 1.59 1.52 1.75 1.41 1.99 1.19 2.67 -8.27%

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