[HLFG] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 111.47%
YoY- 93.99%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,045,958 1,053,480 1,083,454 1,139,656 638,956 542,365 525,754 12.14%
PBT 699,716 727,859 618,536 857,563 388,887 255,035 271,813 17.06%
Tax -150,566 -117,977 -139,734 -186,398 -32,394 -30,223 -65,140 14.97%
NP 549,150 609,882 478,802 671,165 356,493 224,812 206,673 17.67%
-
NP to SH 363,499 414,680 320,036 513,266 264,589 141,923 131,994 18.38%
-
Tax Rate 21.52% 16.21% 22.59% 21.74% 8.33% 11.85% 23.97% -
Total Cost 496,808 443,598 604,652 468,491 282,463 317,553 319,081 7.65%
-
Net Worth 12,528,668 11,148,432 9,892,022 7,252,974 7,286,533 4,972,484 4,489,874 18.64%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 261,886 260,477 238,987 155,420 186,039 145,030 - -
Div Payout % 72.05% 62.81% 74.68% 30.28% 70.31% 102.19% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 12,528,668 11,148,432 9,892,022 7,252,974 7,286,533 4,972,484 4,489,874 18.64%
NOSH 1,047,547 1,041,909 1,039,077 1,036,139 1,033,550 1,035,934 1,039,322 0.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 52.50% 57.89% 44.19% 58.89% 55.79% 41.45% 39.31% -
ROE 2.90% 3.72% 3.24% 7.08% 3.63% 2.85% 2.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 99.85 101.11 104.27 109.99 61.82 52.36 50.59 11.99%
EPS 34.70 39.80 30.80 49.50 25.60 13.70 12.70 18.22%
DPS 25.00 25.00 23.00 15.00 18.00 14.00 0.00 -
NAPS 11.96 10.70 9.52 7.00 7.05 4.80 4.32 18.48%
Adjusted Per Share Value based on latest NOSH - 1,036,139
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 92.17 92.84 95.48 100.43 56.31 47.80 46.33 12.14%
EPS 32.03 36.54 28.20 45.23 23.32 12.51 11.63 18.38%
DPS 23.08 22.95 21.06 13.70 16.39 12.78 0.00 -
NAPS 11.0407 9.8244 8.7172 6.3916 6.4212 4.3819 3.9566 18.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 16.96 15.68 14.94 12.30 9.00 8.45 4.68 -
P/RPS 16.99 15.51 14.33 11.18 14.56 16.14 9.25 10.65%
P/EPS 48.88 39.40 48.51 24.83 35.16 61.68 36.85 4.81%
EY 2.05 2.54 2.06 4.03 2.84 1.62 2.71 -4.54%
DY 1.47 1.59 1.54 1.22 2.00 1.66 0.00 -
P/NAPS 1.42 1.47 1.57 1.76 1.28 1.76 1.08 4.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 -
Price 15.80 15.70 15.96 11.72 11.14 8.00 5.10 -
P/RPS 15.82 15.53 15.31 10.66 18.02 15.28 10.08 7.79%
P/EPS 45.53 39.45 51.82 23.66 43.52 58.39 40.16 2.11%
EY 2.20 2.54 1.93 4.23 2.30 1.71 2.49 -2.04%
DY 1.58 1.59 1.44 1.28 1.62 1.75 0.00 -
P/NAPS 1.32 1.47 1.68 1.67 1.58 1.67 1.18 1.88%

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