[HLBANK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 37.71%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,047,793 696,042 343,207 1,484,434 1,111,639 732,488 373,707 98.71%
PBT 400,980 359,133 180,875 801,886 605,522 393,304 197,268 60.39%
Tax -113,212 -100,810 -50,740 -221,053 -183,743 -115,027 -60,346 52.05%
NP 287,768 258,323 130,135 580,833 421,779 278,277 136,922 64.00%
-
NP to SH 287,768 258,323 130,135 580,833 421,779 278,277 136,922 64.00%
-
Tax Rate 28.23% 28.07% 28.05% 27.57% 30.34% 29.25% 30.59% -
Total Cost 760,025 437,719 213,072 903,601 689,860 454,211 236,785 117.44%
-
Net Worth 4,257,474 4,284,832 4,387,923 3,901,866 3,672,633 3,600,388 3,526,996 13.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 132,074 131,011 - 502,078 86,077 86,065 - -
Div Payout % 45.90% 50.72% - 86.44% 20.41% 30.93% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,257,474 4,284,832 4,387,923 3,901,866 3,672,633 3,600,388 3,526,996 13.35%
NOSH 1,553,822 1,541,306 1,502,713 1,434,509 1,434,622 1,434,417 1,433,738 5.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.46% 37.11% 37.92% 39.13% 37.94% 37.99% 36.64% -
ROE 6.76% 6.03% 2.97% 14.89% 11.48% 7.73% 3.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.43 45.16 22.84 103.48 77.49 51.07 26.07 88.31%
EPS 18.52 16.76 8.66 40.49 29.40 19.40 9.55 55.44%
DPS 8.50 8.50 0.00 35.00 6.00 6.00 0.00 -
NAPS 2.74 2.78 2.92 2.72 2.56 2.51 2.46 7.44%
Adjusted Per Share Value based on latest NOSH - 1,434,210
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 51.11 33.95 16.74 72.41 54.23 35.73 18.23 98.70%
EPS 14.04 12.60 6.35 28.33 20.58 13.57 6.68 64.00%
DPS 6.44 6.39 0.00 24.49 4.20 4.20 0.00 -
NAPS 2.0769 2.0902 2.1405 1.9034 1.7916 1.7563 1.7205 13.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.80 5.20 5.20 4.62 4.22 4.50 4.88 -
P/RPS 8.60 11.51 22.77 4.46 5.45 8.81 18.72 -40.43%
P/EPS 31.32 31.03 60.05 11.41 14.35 23.20 51.10 -27.82%
EY 3.19 3.22 1.67 8.76 6.97 4.31 1.96 38.32%
DY 1.47 1.63 0.00 7.58 1.42 1.33 0.00 -
P/NAPS 2.12 1.87 1.78 1.70 1.65 1.79 1.98 4.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 05/11/03 18/08/03 08/05/03 20/02/03 25/10/02 -
Price 4.66 5.80 5.50 5.15 4.04 4.62 4.96 -
P/RPS 6.91 12.84 24.08 4.98 5.21 9.05 19.03 -49.07%
P/EPS 25.16 34.61 63.51 12.72 13.74 23.81 51.94 -38.29%
EY 3.97 2.89 1.57 7.86 7.28 4.20 1.93 61.67%
DY 1.82 1.47 0.00 6.80 1.49 1.30 0.00 -
P/NAPS 1.70 2.09 1.88 1.89 1.58 1.84 2.02 -10.85%

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