[HLBANK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 22.04%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,605,362 1,114,338 550,131 2,018,340 1,531,965 999,067 474,846 125.09%
PBT 924,726 655,976 315,879 1,010,042 825,730 548,790 255,702 135.42%
Tax -219,013 -156,862 -74,000 -268,181 -217,934 -146,397 -67,596 118.80%
NP 705,713 499,114 241,879 741,861 607,796 402,393 188,106 141.25%
-
NP to SH 705,970 499,470 242,043 741,818 607,831 402,110 188,266 141.17%
-
Tax Rate 23.68% 23.91% 23.43% 26.55% 26.39% 26.68% 26.44% -
Total Cost 899,649 615,224 308,252 1,276,479 924,169 596,674 286,740 114.16%
-
Net Worth 5,636,747 5,404,766 5,319,148 5,086,503 4,956,562 4,854,300 4,797,232 11.33%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 130,413 130,409 - 347,795 130,435 130,414 - -
Div Payout % 18.47% 26.11% - 46.88% 21.46% 32.43% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 5,636,747 5,404,766 5,319,148 5,086,503 4,956,562 4,854,300 4,797,232 11.33%
NOSH 1,449,035 1,448,999 1,449,359 1,449,146 1,449,287 1,449,045 1,449,314 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 43.96% 44.79% 43.97% 36.76% 39.67% 40.28% 39.61% -
ROE 12.52% 9.24% 4.55% 14.58% 12.26% 8.28% 3.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.79 76.90 37.96 139.28 105.70 68.95 32.76 125.13%
EPS 48.72 34.47 16.70 51.19 41.94 27.75 12.99 141.20%
DPS 9.00 9.00 0.00 24.00 9.00 9.00 0.00 -
NAPS 3.89 3.73 3.67 3.51 3.42 3.35 3.31 11.35%
Adjusted Per Share Value based on latest NOSH - 1,450,075
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 78.31 54.36 26.84 98.46 74.73 48.74 23.16 125.11%
EPS 34.44 24.37 11.81 36.19 29.65 19.62 9.18 141.24%
DPS 6.36 6.36 0.00 16.97 6.36 6.36 0.00 -
NAPS 2.7497 2.6365 2.5948 2.4813 2.4179 2.368 2.3402 11.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.35 5.10 5.65 5.85 5.80 6.35 5.90 -
P/RPS 4.83 6.63 14.89 4.20 5.49 9.21 18.01 -58.37%
P/EPS 10.98 14.80 33.83 11.43 13.83 22.88 45.42 -61.16%
EY 9.11 6.76 2.96 8.75 7.23 4.37 2.20 157.64%
DY 1.68 1.76 0.00 4.10 1.55 1.42 0.00 -
P/NAPS 1.38 1.37 1.54 1.67 1.70 1.90 1.78 -15.59%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 06/05/09 10/02/09 11/11/08 25/08/08 29/04/08 14/02/08 06/11/07 -
Price 5.70 5.35 5.05 5.60 6.10 6.00 6.25 -
P/RPS 5.14 6.96 13.30 4.02 5.77 8.70 19.08 -58.25%
P/EPS 11.70 15.52 30.24 10.94 14.54 21.62 48.11 -61.00%
EY 8.55 6.44 3.31 9.14 6.88 4.63 2.08 156.38%
DY 1.58 1.68 0.00 4.29 1.48 1.50 0.00 -
P/NAPS 1.47 1.43 1.38 1.60 1.78 1.79 1.89 -15.41%

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