[HLBANK] QoQ Cumulative 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- 36.46%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,111,639 732,488 373,707 1,554,223 1,183,960 812,197 405,220 96.08%
PBT 605,522 393,304 197,268 706,152 555,220 378,185 188,062 118.20%
Tax -183,743 -115,027 -60,346 -203,150 -186,604 -128,975 -65,079 99.88%
NP 421,779 278,277 136,922 503,002 368,616 249,210 122,983 127.58%
-
NP to SH 421,779 278,277 136,922 503,002 368,616 249,210 122,983 127.58%
-
Tax Rate 30.34% 29.25% 30.59% 28.77% 33.61% 34.10% 34.61% -
Total Cost 689,860 454,211 236,785 1,051,221 815,344 562,987 282,237 81.55%
-
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 86,077 86,065 - 157,188 49,986 49,984 - -
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 11.48% 7.73% 3.88% 14.85% 11.37% 8.00% 4.06% -
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 77.49 51.07 26.07 108.76 82.90 56.87 28.37 95.51%
EPS 29.40 19.40 9.55 35.20 25.81 17.45 8.61 126.92%
DPS 6.00 6.00 0.00 11.00 3.50 3.50 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 54.23 35.73 18.23 75.82 57.76 39.62 19.77 96.07%
EPS 20.58 13.57 6.68 24.54 17.98 12.16 6.00 127.60%
DPS 4.20 4.20 0.00 7.67 2.44 2.44 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 5.45 8.81 18.72 4.92 6.01 6.40 11.07 -37.67%
P/EPS 14.35 23.20 51.10 15.20 19.29 20.86 36.47 -46.33%
EY 6.97 4.31 1.96 6.58 5.18 4.79 2.74 86.45%
DY 1.42 1.33 0.00 2.06 0.70 0.96 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 5.21 9.05 19.03 5.24 6.21 6.86 11.49 -41.00%
P/EPS 13.74 23.81 51.94 16.19 19.95 22.35 37.86 -49.15%
EY 7.28 4.20 1.93 6.18 5.01 4.47 2.64 96.76%
DY 1.49 1.30 0.00 1.93 0.68 0.90 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