[HLFG] YoY TTM Result on 31-Dec-2008 [#2]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

10-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 3.0%

YoY- 6.7%

Quarter Report

HLFG Quarterly Result as at 31 Dec 08.pdf

Latest QR

Upcoming QR

HLFG's Result

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	3,572,838	3,415,124	2,217,343	2,305,766	2,137,693	1,969,910	1,886,206	11.22%
YoY %	4.62%	54.02%	-3.83%	7.86%	8.52%	4.44%	-	-
Horiz. %	189.42%	181.06%	117.56%	122.24%	113.33%	104.44%	100.00%	-
PBT	1,880,154	2,364,363	1,102,083	1,192,351	1,121,873	958,459	774,916	15.91%
YoY %	-20.48%	114.54%	-7.57%	6.28%	17.05%	23.69%	-	-
Horiz. %	242.63%	305.11%	142.22%	153.87%	144.77%	123.69%	100.00%	-
Tax	-368,011	-321,804	-156,801	-298,097	-299,979	-262,457	-274,876	4.98%
YoY %	-14.36%	-105.23%	47.40%	0.63%	-14.30%	4.52%	-	-
Horiz. %	133.88%	117.07%	57.04%	108.45%	109.13%	95.48%	100.00%	-
NP	1,512,143	2,042,559	945,282	894,254	821,894	696,002	500,040	20.24%
YoY %	-25.97%	116.08%	5.71%	8.80%	18.09%	39.19%	-	-
Horiz. %	302.40%	408.48%	189.04%	178.84%	164.37%	139.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,026,015	1,669,130	627,386	586,403	549,587	463,628	366,590	18.70%
YoY %	-38.53%	166.05%	6.99%	6.70%	18.54%	26.47%	-	-
Horiz. %	279.88%	455.31%	171.14%	159.96%	149.92%	126.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.57%	13.61%	14.23%	25.00%	26.74%	27.38%	35.47%	-
YoY %	43.79%	-4.36%	-43.08%	-6.51%	-2.34%	-22.81%	-	-
Horiz. %	55.17%	38.37%	40.12%	70.48%	75.39%	77.19%	100.00%	-
Total Cost	2,060,695	1,372,565	1,272,061	1,411,512	1,315,799	1,273,908	1,386,166	6.82%
YoY %	50.13%	7.90%	-9.88%	7.27%	3.29%	-8.10%	-	-
Horiz. %	148.66%	99.02%	91.77%	101.83%	94.92%	91.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,250,884	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	4,945,918	6.58%
YoY %	2.82%	45.46%	14.05%	8.92%	12.34%	-29.75%	-	-
Horiz. %	146.60%	142.58%	98.02%	85.95%	78.92%	70.25%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	476,182	248,481	238,168	384,662	236,463	196,516	186,999	16.84%
YoY %	91.64%	4.33%	-38.08%	62.67%	20.33%	5.09%	-	-
Horiz. %	254.64%	132.88%	127.36%	205.70%	126.45%	105.09%	100.00%	-
Div Payout %	46.41%	14.89%	37.96%	65.60%	43.03%	42.39%	51.01%	-
YoY %	211.69%	-60.77%	-42.13%	52.45%	1.51%	-16.90%	-	-
Horiz. %	90.98%	29.19%	74.42%	128.60%	84.36%	83.10%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	7,250,884	7,051,996	4,848,221	4,251,136	3,903,123	3,474,330	4,945,918	6.58%
YoY %	2.82%	45.46%	14.05%	8.92%	12.34%	-29.75%	-	-
Horiz. %	146.60%	142.58%	98.02%	85.95%	78.92%	70.25%	100.00%	-
NOSH	1,035,840	1,035,535	1,038,163	1,034,339	1,038,064	1,024,876	1,041,245	-0.08%
YoY %	0.03%	-0.25%	0.37%	-0.36%	1.29%	-1.57%	-	-
Horiz. %	99.48%	99.45%	99.70%	99.34%	99.69%	98.43%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	42.32%	59.81%	42.63%	38.78%	38.45%	35.33%	26.51%	-
YoY %	-29.24%	40.30%	9.93%	0.86%	8.83%	33.27%	-	-
Horiz. %	159.64%	225.61%	160.81%	146.28%	145.04%	133.27%	100.00%	-
ROE	14.15%	23.67%	12.94%	13.79%	14.08%	13.34%	7.41%	-
YoY %	-40.22%	82.92%	-6.16%	-2.06%	5.55%	80.03%	-	-
Horiz. %	190.96%	319.43%	174.63%	186.10%	190.01%	180.03%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	344.92	329.79	213.58	222.92	205.93	192.21	181.15	11.32%
YoY %	4.59%	54.41%	-4.19%	8.25%	7.14%	6.11%	-	-
Horiz. %	190.41%	182.05%	117.90%	123.06%	113.68%	106.11%	100.00%	-
EPS	99.05	161.19	60.43	56.69	52.94	45.24	35.21	18.80%
YoY %	-38.55%	166.74%	6.60%	7.08%	17.02%	28.49%	-	-
Horiz. %	281.31%	457.80%	171.63%	161.01%	150.36%	128.49%	100.00%	-
DPS	46.00	24.00	23.00	37.00	23.00	19.00	18.00	16.91%
YoY %	91.67%	4.35%	-37.84%	60.87%	21.05%	5.56%	-	-
Horiz. %	255.56%	133.33%	127.78%	205.56%	127.78%	105.56%	100.00%	-
NAPS	7.00	6.81	4.67	4.11	3.76	3.39	4.75	6.67%
YoY %	2.79%	45.82%	13.63%	9.31%	10.91%	-28.63%	-	-
Horiz. %	147.37%	143.37%	98.32%	86.53%	79.16%	71.37%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,339
RPS	311.35	297.61	193.23	200.94	186.29	171.67	164.37	11.22%
YoY %	4.62%	54.02%	-3.84%	7.86%	8.52%	4.44%	-	-
Horiz. %	189.42%	181.06%	117.56%	122.25%	113.34%	104.44%	100.00%	-
EPS	89.41	145.46	54.67	51.10	47.89	40.40	31.95	18.70%
YoY %	-38.53%	166.07%	6.99%	6.70%	18.54%	26.45%	-	-
Horiz. %	279.84%	455.27%	171.11%	159.94%	149.89%	126.45%	100.00%	-
DPS	41.50	21.65	20.76	33.52	20.61	17.13	16.30	16.84%
YoY %	91.69%	4.29%	-38.07%	62.64%	20.32%	5.09%	-	-
Horiz. %	254.60%	132.82%	127.36%	205.64%	126.44%	105.09%	100.00%	-
NAPS	6.3188	6.1454	4.225	3.7046	3.4014	3.0277	4.3101	6.58%
YoY %	2.82%	45.45%	14.05%	8.91%	12.34%	-29.75%	-	-
Horiz. %	146.60%	142.58%	98.03%	85.95%	78.92%	70.25%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	11.66	8.89	7.46	3.98	6.00	4.96	3.92	-
P/RPS	3.38	2.70	3.49	1.79	2.91	2.58	2.16	7.74%
YoY %	25.19%	-22.64%	94.97%	-38.49%	12.79%	19.44%	-	-
Horiz. %	156.48%	125.00%	161.57%	82.87%	134.72%	119.44%	100.00%	-
P/EPS	11.77	5.52	12.34	7.02	11.33	10.96	11.13	0.93%
YoY %	113.22%	-55.27%	75.78%	-38.04%	3.38%	-1.53%	-	-
Horiz. %	105.75%	49.60%	110.87%	63.07%	101.80%	98.47%	100.00%	-
EY	8.49	18.13	8.10	14.24	8.82	9.12	8.98	-0.93%
YoY %	-53.17%	123.83%	-43.12%	61.45%	-3.29%	1.56%	-	-
Horiz. %	94.54%	201.89%	90.20%	158.57%	98.22%	101.56%	100.00%	-
DY	3.95	2.70	3.08	9.30	3.83	3.83	4.59	-2.47%
YoY %	46.30%	-12.34%	-66.88%	142.82%	0.00%	-16.56%	-	-
Horiz. %	86.06%	58.82%	67.10%	202.61%	83.44%	83.44%	100.00%	-
P/NAPS	1.67	1.31	1.60	0.97	1.60	1.46	0.83	12.35%
YoY %	27.48%	-18.13%	64.95%	-39.38%	9.59%	75.90%	-	-
Horiz. %	201.20%	157.83%	192.77%	116.87%	192.77%	175.90%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/02/11	24/02/10	10/02/09	14/02/08	26/02/07	23/02/06	-
Price	11.76	8.80	7.80	4.38	5.00	6.55	4.34	-
P/RPS	3.41	2.67	3.65	1.96	2.43	3.41	2.40	6.02%
YoY %	27.72%	-26.85%	86.22%	-19.34%	-28.74%	42.08%	-	-
Horiz. %	142.08%	111.25%	152.08%	81.67%	101.25%	142.08%	100.00%	-
P/EPS	11.87	5.46	12.91	7.73	9.44	14.48	12.33	-0.63%
YoY %	117.40%	-57.71%	67.01%	-18.11%	-34.81%	17.44%	-	-
Horiz. %	96.27%	44.28%	104.70%	62.69%	76.56%	117.44%	100.00%	-
EY	8.42	18.32	7.75	12.94	10.59	6.91	8.11	0.62%
YoY %	-54.04%	136.39%	-40.11%	22.19%	53.26%	-14.80%	-	-
Horiz. %	103.82%	225.89%	95.56%	159.56%	130.58%	85.20%	100.00%	-
DY	3.91	2.73	2.95	8.45	4.60	2.90	4.15	-0.98%
YoY %	43.22%	-7.46%	-65.09%	83.70%	58.62%	-30.12%	-	-
Horiz. %	94.22%	65.78%	71.08%	203.61%	110.84%	69.88%	100.00%	-
P/NAPS	1.68	1.29	1.67	1.07	1.33	1.93	0.91	10.75%
YoY %	30.23%	-22.75%	56.07%	-19.55%	-31.09%	112.09%	-	-
Horiz. %	184.62%	141.76%	183.52%	117.58%	146.15%	212.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos