[HLBANK] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 2.34%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,482,185 1,464,976 1,494,828 1,554,223 1,578,613 1,624,394 1,620,880 -5.79%
PBT 807,362 786,608 789,072 706,152 740,293 756,370 752,248 4.83%
Tax -244,990 -230,054 -241,384 -203,150 -248,805 -257,950 -260,316 -3.96%
NP 562,372 556,554 547,688 503,002 491,488 498,420 491,932 9.34%
-
NP to SH 562,372 556,554 547,688 503,002 491,488 498,420 491,932 9.34%
-
Tax Rate 30.34% 29.25% 30.59% 28.77% 33.61% 34.10% 34.61% -
Total Cost 919,813 908,422 947,140 1,051,221 1,087,125 1,125,974 1,128,948 -12.77%
-
Net Worth 3,672,633 3,600,388 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 13.74%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 114,769 172,130 - 157,188 66,648 99,969 - -
Div Payout % 20.41% 30.93% - 31.25% 13.56% 20.06% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,672,633 3,600,388 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 13.74%
NOSH 1,434,622 1,434,417 1,433,738 1,428,982 1,428,190 1,428,137 1,428,374 0.29%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 37.94% 37.99% 36.64% 32.36% 31.13% 30.68% 30.35% -
ROE 15.31% 15.46% 15.53% 14.85% 15.16% 16.01% 16.25% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 103.32 102.13 104.26 108.76 110.53 113.74 113.48 -6.06%
EPS 39.20 38.80 38.20 35.20 34.41 34.90 34.44 9.02%
DPS 8.00 12.00 0.00 11.00 4.67 7.00 0.00 -
NAPS 2.56 2.51 2.46 2.37 2.27 2.18 2.12 13.41%
Adjusted Per Share Value based on latest NOSH - 1,431,160
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.30 71.46 72.92 75.82 77.01 79.24 79.07 -5.79%
EPS 27.43 27.15 26.72 24.54 23.98 24.31 24.00 9.32%
DPS 5.60 8.40 0.00 7.67 3.25 4.88 0.00 -
NAPS 1.7916 1.7563 1.7205 1.6521 1.5815 1.5187 1.4772 13.74%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.22 4.50 4.88 5.35 4.98 3.64 3.14 -
P/RPS 4.08 4.41 4.68 4.92 4.51 3.20 2.77 29.48%
P/EPS 10.77 11.60 12.77 15.20 14.47 10.43 9.12 11.73%
EY 9.29 8.62 7.83 6.58 6.91 9.59 10.97 -10.49%
DY 1.90 2.67 0.00 2.06 0.94 1.92 0.00 -
P/NAPS 1.65 1.79 1.98 2.26 2.19 1.67 1.48 7.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 20/02/03 25/10/02 15/08/02 19/04/02 28/01/02 17/10/01 -
Price 4.04 4.62 4.96 5.70 5.15 3.90 3.26 -
P/RPS 3.91 4.52 4.76 5.24 4.66 3.43 2.87 22.91%
P/EPS 10.31 11.91 12.98 16.19 14.97 11.17 9.47 5.83%
EY 9.70 8.40 7.70 6.18 6.68 8.95 10.56 -5.51%
DY 1.98 2.60 0.00 1.93 0.91 1.79 0.00 -
P/NAPS 1.58 1.84 2.02 2.41 2.27 1.79 1.54 1.72%

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