[HLBANK] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 3.45%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,996,100 4,839,565 4,884,334 4,814,370 4,714,520 4,550,649 4,531,641 6.71%
PBT 3,404,540 3,246,255 3,291,489 3,226,982 3,121,568 2,748,252 2,757,724 15.06%
Tax -576,880 -608,177 -608,729 -582,904 -565,696 -603,236 -541,592 4.29%
NP 2,827,660 2,638,078 2,682,760 2,644,078 2,555,872 2,145,016 2,216,132 17.62%
-
NP to SH 2,827,660 2,638,078 2,682,760 2,644,078 2,555,872 2,145,016 2,216,132 17.62%
-
Tax Rate 16.94% 18.73% 18.49% 18.06% 18.12% 21.95% 19.64% -
Total Cost 2,168,440 2,201,487 2,201,574 2,170,292 2,158,648 2,405,633 2,315,509 -4.27%
-
Net Worth 25,817,524 23,893,507 23,340,592 23,197,104 23,319,839 22,684,628 22,091,076 10.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 981,924 436,400 654,592 - 920,476 409,094 -
Div Payout % - 37.22% 16.27% 24.76% - 42.91% 18.46% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 25,817,524 23,893,507 23,340,592 23,197,104 23,319,839 22,684,628 22,091,076 10.94%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 56.60% 54.51% 54.93% 54.92% 54.21% 47.14% 48.90% -
ROE 10.95% 11.04% 11.49% 11.40% 10.96% 9.46% 10.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 230.48 236.58 238.77 235.35 230.47 222.47 221.55 2.66%
EPS 138.20 128.96 131.15 129.26 124.96 104.86 108.35 17.59%
DPS 0.00 48.00 21.33 32.00 0.00 45.00 20.00 -
NAPS 11.91 11.68 11.41 11.34 11.40 11.09 10.80 6.73%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 243.72 236.08 238.27 234.85 229.98 221.99 221.06 6.71%
EPS 137.94 128.69 130.87 128.98 124.68 104.64 108.11 17.62%
DPS 0.00 47.90 21.29 31.93 0.00 44.90 19.96 -
NAPS 12.5943 11.6557 11.386 11.316 11.3758 11.066 10.7764 10.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 20.58 18.20 18.80 17.00 15.86 15.66 13.76 -
P/RPS 8.93 7.69 7.87 7.22 6.88 7.04 6.21 27.37%
P/EPS 15.78 14.11 14.34 13.15 12.69 14.93 12.70 15.56%
EY 6.34 7.09 6.98 7.60 7.88 6.70 7.87 -13.41%
DY 0.00 2.64 1.13 1.88 0.00 2.87 1.45 -
P/NAPS 1.73 1.56 1.65 1.50 1.39 1.41 1.27 22.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 26/02/18 30/11/17 24/08/17 29/05/17 -
Price 20.70 20.00 18.60 18.52 15.14 15.50 13.96 -
P/RPS 8.98 8.45 7.79 7.87 6.57 6.97 6.30 26.62%
P/EPS 15.87 15.51 14.18 14.33 12.12 14.78 12.88 14.91%
EY 6.30 6.45 7.05 6.98 8.25 6.77 7.76 -12.96%
DY 0.00 2.40 1.15 1.73 0.00 2.90 1.43 -
P/NAPS 1.74 1.71 1.63 1.63 1.33 1.40 1.29 22.05%

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