[HLFG] YoY TTM Result on 31-Mar-2010 [#3]

Stock

[HLFG] HONG LEONG FINANCIAL GROUP BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 1.58%

YoY- 8.93%

Quarter Report

HLFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	4,362,628	4,073,538	3,511,715	2,233,954	2,256,124	2,217,605	1,984,660	14.01%
YoY %	7.10%	16.00%	57.20%	-0.98%	1.74%	11.74%	-	-
Horiz. %	219.82%	205.25%	176.94%	112.56%	113.68%	111.74%	100.00%	-
PBT	2,625,661	2,348,830	2,498,215	1,085,305	1,180,282	1,186,941	935,812	18.74%
YoY %	11.79%	-5.98%	130.19%	-8.05%	-0.56%	26.84%	-	-
Horiz. %	280.58%	250.99%	266.96%	115.97%	126.12%	126.84%	100.00%	-
Tax	-581,706	-522,015	-323,975	-121,884	-287,954	-315,269	-252,659	14.89%
YoY %	-11.43%	-61.13%	-165.81%	57.67%	8.66%	-24.78%	-	-
Horiz. %	230.23%	206.61%	128.23%	48.24%	113.97%	124.78%	100.00%	-
NP	2,043,955	1,826,815	2,174,240	963,421	892,328	871,672	683,153	20.01%
YoY %	11.89%	-15.98%	125.68%	7.97%	2.37%	27.60%	-	-
Horiz. %	299.19%	267.41%	318.27%	141.03%	130.62%	127.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,353,734	1,274,692	1,791,796	637,315	585,053	580,737	457,222	19.81%
YoY %	6.20%	-28.86%	181.15%	8.93%	0.74%	27.01%	-	-
Horiz. %	296.08%	278.79%	391.89%	139.39%	127.96%	127.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	22.22%	12.97%	11.23%	24.40%	26.56%	27.00%	-
YoY %	-0.32%	71.32%	15.49%	-53.98%	-8.13%	-1.63%	-	-
Horiz. %	82.04%	82.30%	48.04%	41.59%	90.37%	98.37%	100.00%	-
Total Cost	2,318,673	2,246,723	1,337,475	1,270,533	1,363,796	1,345,933	1,301,507	10.09%
YoY %	3.20%	67.98%	5.27%	-6.84%	1.33%	3.41%	-	-
Horiz. %	178.15%	172.62%	102.76%	97.62%	104.79%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,892,022	7,252,974	7,286,533	4,972,484	4,489,874	4,041,990	3,566,570	18.51%
YoY %	36.39%	-0.46%	46.54%	10.75%	11.08%	13.33%	-	-
Horiz. %	277.35%	203.36%	204.30%	139.42%	125.89%	113.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	374,124	445,563	289,489	383,198	238,817	239,236	235,504	8.01%
YoY %	-16.03%	53.91%	-24.45%	60.46%	-0.18%	1.58%	-	-
Horiz. %	158.86%	189.20%	122.92%	162.71%	101.41%	101.58%	100.00%	-
Div Payout %	27.64%	34.95%	16.16%	60.13%	40.82%	41.20%	51.51%	-
YoY %	-20.92%	116.27%	-73.12%	47.31%	-0.92%	-20.02%	-	-
Horiz. %	53.66%	67.85%	31.37%	116.73%	79.25%	79.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	9,892,022	7,252,974	7,286,533	4,972,484	4,489,874	4,041,990	3,566,570	18.51%
YoY %	36.39%	-0.46%	46.54%	10.75%	11.08%	13.33%	-	-
Horiz. %	277.35%	203.36%	204.30%	139.42%	125.89%	113.33%	100.00%	-
NOSH	1,039,077	1,036,139	1,033,550	1,035,934	1,039,322	1,041,749	1,021,940	0.27%
YoY %	0.28%	0.25%	-0.23%	-0.33%	-0.23%	1.94%	-	-
Horiz. %	101.68%	101.39%	101.14%	101.37%	101.70%	101.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	46.85%	44.85%	61.91%	43.13%	39.55%	39.31%	34.42%	-
YoY %	4.46%	-27.56%	43.54%	9.05%	0.61%	14.21%	-	-
Horiz. %	136.11%	130.30%	179.87%	125.31%	114.90%	114.21%	100.00%	-
ROE	13.69%	17.57%	24.59%	12.82%	13.03%	14.37%	12.82%	-
YoY %	-22.08%	-28.55%	91.81%	-1.61%	-9.32%	12.09%	-	-
Horiz. %	106.79%	137.05%	191.81%	100.00%	101.64%	112.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	419.86	393.15	339.77	215.65	217.08	212.87	194.21	13.69%
YoY %	6.79%	15.71%	57.56%	-0.66%	1.98%	9.61%	-	-
Horiz. %	216.19%	202.44%	174.95%	111.04%	111.78%	109.61%	100.00%	-
EPS	130.28	123.02	173.36	61.52	56.29	55.75	44.74	19.47%
YoY %	5.90%	-29.04%	181.79%	9.29%	0.97%	24.61%	-	-
Horiz. %	291.19%	274.97%	387.48%	137.51%	125.82%	124.61%	100.00%	-
DPS	36.00	43.00	28.00	37.00	23.00	23.00	23.00	7.74%
YoY %	-16.28%	53.57%	-24.32%	60.87%	0.00%	0.00%	-	-
Horiz. %	156.52%	186.96%	121.74%	160.87%	100.00%	100.00%	100.00%	-
NAPS	9.52	7.00	7.05	4.80	4.32	3.88	3.49	18.18%
YoY %	36.00%	-0.71%	46.88%	11.11%	11.34%	11.17%	-	-
Horiz. %	272.78%	200.57%	202.01%	137.54%	123.78%	111.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,934
RPS	384.45	358.98	309.47	196.86	198.82	195.42	174.90	14.01%
YoY %	7.10%	16.00%	57.20%	-0.99%	1.74%	11.73%	-	-
Horiz. %	219.81%	205.25%	176.94%	112.56%	113.68%	111.73%	100.00%	-
EPS	119.30	112.33	157.90	56.16	51.56	51.18	40.29	19.81%
YoY %	6.20%	-28.86%	181.16%	8.92%	0.74%	27.03%	-	-
Horiz. %	296.10%	278.80%	391.91%	139.39%	127.97%	127.03%	100.00%	-
DPS	32.97	39.26	25.51	33.77	21.05	21.08	20.75	8.01%
YoY %	-16.02%	53.90%	-24.46%	60.43%	-0.14%	1.59%	-	-
Horiz. %	158.89%	189.20%	122.94%	162.75%	101.45%	101.59%	100.00%	-
NAPS	8.7172	6.3916	6.4212	4.3819	3.9566	3.562	3.143	18.51%
YoY %	36.39%	-0.46%	46.54%	10.75%	11.08%	13.33%	-	-
Horiz. %	277.35%	203.36%	204.30%	139.42%	125.89%	113.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	14.94	12.30	9.00	8.45	4.68	4.44	5.75	-
P/RPS	3.56	3.13	2.65	3.92	2.16	2.09	2.96	3.12%
YoY %	13.74%	18.11%	-32.40%	81.48%	3.35%	-29.39%	-	-
Horiz. %	120.27%	105.74%	89.53%	132.43%	72.97%	70.61%	100.00%	-
P/EPS	11.47	10.00	5.19	13.74	8.31	7.96	12.85	-1.87%
YoY %	14.70%	92.68%	-62.23%	65.34%	4.40%	-38.05%	-	-
Horiz. %	89.26%	77.82%	40.39%	106.93%	64.67%	61.95%	100.00%	-
EY	8.72	10.00	19.26	7.28	12.03	12.56	7.78	1.91%
YoY %	-12.80%	-48.08%	164.56%	-39.48%	-4.22%	61.44%	-	-
Horiz. %	112.08%	128.53%	247.56%	93.57%	154.63%	161.44%	100.00%	-
DY	2.41	3.50	3.11	4.38	4.91	5.18	4.00	-8.09%
YoY %	-31.14%	12.54%	-29.00%	-10.79%	-5.21%	29.50%	-	-
Horiz. %	60.25%	87.50%	77.75%	109.50%	122.75%	129.50%	100.00%	-
P/NAPS	1.57	1.76	1.28	1.76	1.08	1.14	1.65	-0.82%
YoY %	-10.80%	37.50%	-27.27%	62.96%	-5.26%	-30.91%	-	-
Horiz. %	95.15%	106.67%	77.58%	106.67%	65.45%	69.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/05/13	16/05/12	10/05/11	24/05/10	06/05/09	29/04/08	10/05/07	-
Price	15.96	11.72	11.14	8.00	5.10	4.82	6.00	-
P/RPS	3.80	2.98	3.28	3.71	2.35	2.26	3.09	3.50%
YoY %	27.52%	-9.15%	-11.59%	57.87%	3.98%	-26.86%	-	-
Horiz. %	122.98%	96.44%	106.15%	120.06%	76.05%	73.14%	100.00%	-
P/EPS	12.25	9.53	6.43	13.00	9.06	8.65	13.41	-1.49%
YoY %	28.54%	48.21%	-50.54%	43.49%	4.74%	-35.50%	-	-
Horiz. %	91.35%	71.07%	47.95%	96.94%	67.56%	64.50%	100.00%	-
EY	8.16	10.50	15.56	7.69	11.04	11.57	7.46	1.50%
YoY %	-22.29%	-32.52%	102.34%	-30.34%	-4.58%	55.09%	-	-
Horiz. %	109.38%	140.75%	208.58%	103.08%	147.99%	155.09%	100.00%	-
DY	2.26	3.67	2.51	4.63	4.51	4.77	3.83	-8.40%
YoY %	-38.42%	46.22%	-45.79%	2.66%	-5.45%	24.54%	-	-
Horiz. %	59.01%	95.82%	65.54%	120.89%	117.75%	124.54%	100.00%	-
P/NAPS	1.68	1.67	1.58	1.67	1.18	1.24	1.72	-0.39%
YoY %	0.60%	5.70%	-5.39%	41.53%	-4.84%	-27.91%	-	-
Horiz. %	97.67%	97.09%	91.86%	97.09%	68.60%	72.09%	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