[HLFG] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 19.4%
YoY- 66.38%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,277,183 2,532,165 2,460,978 2,554,698 3,177,929 2,535,305 -2.12%
PBT 800,743 719,040 802,702 783,750 575,452 653,688 4.13%
Tax -386,204 -330,573 -428,547 -400,957 -345,377 -367,997 0.96%
NP 414,539 388,467 374,155 382,793 230,075 285,691 7.72%
-
NP to SH 372,265 388,467 374,155 382,793 230,075 285,691 5.43%
-
Tax Rate 48.23% 45.97% 53.39% 51.16% 60.02% 56.30% -
Total Cost 1,862,644 2,143,698 2,086,823 2,171,905 2,947,854 2,249,614 -3.70%
-
Net Worth 2,730,341 2,623,030 2,916,539 2,195,840 1,709,040 1,658,400 10.47%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 186,671 135,180 83,119 52,541 53,694 17,820 59.92%
Div Payout % 50.14% 34.80% 22.22% 13.73% 23.34% 6.24% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,730,341 2,623,030 2,916,539 2,195,840 1,709,040 1,658,400 10.47%
NOSH 1,038,152 1,040,885 1,037,914 548,960 447,392 447,008 18.34%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.20% 15.34% 15.20% 14.98% 7.24% 11.27% -
ROE 13.63% 14.81% 12.83% 17.43% 13.46% 17.23% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 219.35 243.27 237.11 465.37 710.32 567.17 -17.29%
EPS 35.86 37.32 36.05 69.73 51.43 63.91 -10.90%
DPS 18.00 13.00 8.00 9.57 12.00 4.00 35.07%
NAPS 2.63 2.52 2.81 4.00 3.82 3.71 -6.64%
Adjusted Per Share Value based on latest NOSH - 548,960
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 198.44 220.66 214.46 222.63 276.94 220.94 -2.12%
EPS 32.44 33.85 32.61 33.36 20.05 24.90 5.42%
DPS 16.27 11.78 7.24 4.58 4.68 1.55 59.99%
NAPS 2.3793 2.2858 2.5416 1.9136 1.4893 1.4452 10.47%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.88 4.06 4.06 8.15 4.32 5.85 -
P/RPS 1.77 1.67 1.71 1.75 0.61 1.03 11.42%
P/EPS 10.82 10.88 11.26 11.69 8.40 9.15 3.40%
EY 9.24 9.19 8.88 8.56 11.90 10.93 -3.30%
DY 4.64 3.20 1.97 1.17 2.78 0.68 46.79%
P/NAPS 1.48 1.61 1.44 2.04 1.13 1.58 -1.29%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 27/08/04 26/08/03 27/08/02 29/08/01 28/08/00 -
Price 4.28 4.22 5.00 4.64 5.75 6.75 -
P/RPS 1.95 1.73 2.11 1.00 0.81 1.19 10.37%
P/EPS 11.94 11.31 13.87 6.65 11.18 10.56 2.48%
EY 8.38 8.84 7.21 15.03 8.94 9.47 -2.41%
DY 4.21 3.08 1.60 2.06 2.09 0.59 48.11%
P/NAPS 1.63 1.67 1.78 1.16 1.51 1.82 -2.17%

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