[HLFG] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 2.94%
YoY- 79.49%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,099,158 2,505,048 2,464,693 2,518,717 3,171,259 2,915,109 -6.35%
PBT 811,790 722,060 806,162 793,750 576,110 725,327 2.27%
Tax -331,823 -334,407 -429,573 -399,706 -356,570 -409,794 -4.13%
NP 479,967 387,653 376,589 394,044 219,540 315,533 8.74%
-
NP to SH 383,538 387,653 376,589 394,044 219,540 315,533 3.97%
-
Tax Rate 40.88% 46.31% 53.29% 50.36% 61.89% 56.50% -
Total Cost 1,619,191 2,117,395 2,088,104 2,124,673 2,951,719 2,599,576 -9.02%
-
Net Worth 2,829,771 2,683,903 2,379,467 2,699,741 1,887,942 1,342,285 16.07%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 186,999 156,007 83,119 52,541 53,694 17,820 59.98%
Div Payout % 48.76% 40.24% 22.07% 13.33% 24.46% 5.65% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,829,771 2,683,903 2,379,467 2,699,741 1,887,942 1,342,285 16.07%
NOSH 1,040,357 1,036,256 1,034,551 1,050,483 477,960 447,428 18.37%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.86% 15.47% 15.28% 15.64% 6.92% 10.82% -
ROE 13.55% 14.44% 15.83% 14.60% 11.63% 23.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 201.77 241.74 238.24 239.77 663.50 651.53 -20.88%
EPS 36.87 37.41 36.40 37.51 45.93 70.52 -12.15%
DPS 18.00 15.00 8.00 5.00 11.23 4.00 35.07%
NAPS 2.72 2.59 2.30 2.57 3.95 3.00 -1.93%
Adjusted Per Share Value based on latest NOSH - 1,050,483
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 182.93 218.30 214.78 219.49 276.36 254.04 -6.35%
EPS 33.42 33.78 32.82 34.34 19.13 27.50 3.97%
DPS 16.30 13.60 7.24 4.58 4.68 1.55 60.05%
NAPS 2.466 2.3389 2.0736 2.3527 1.6452 1.1697 16.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.26 4.34 4.60 3.84 4.96 5.85 -
P/RPS 2.11 1.80 1.93 1.60 0.75 0.90 18.56%
P/EPS 11.56 11.60 12.64 10.24 10.80 8.30 6.84%
EY 8.65 8.62 7.91 9.77 9.26 12.05 -6.41%
DY 4.23 3.46 1.74 1.30 2.26 0.68 44.10%
P/NAPS 1.57 1.68 2.00 1.49 1.26 1.95 -4.24%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 23/11/04 20/11/03 19/11/02 13/11/01 24/10/00 -
Price 4.10 4.50 5.00 4.08 4.86 5.85 -
P/RPS 2.03 1.86 2.10 1.70 0.73 0.90 17.65%
P/EPS 11.12 12.03 13.74 10.88 10.58 8.30 6.02%
EY 8.99 8.31 7.28 9.19 9.45 12.05 -5.68%
DY 4.39 3.33 1.60 1.23 2.31 0.68 45.17%
P/NAPS 1.51 1.74 2.17 1.59 1.23 1.95 -4.98%

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