[HLBANK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 28.24%
YoY- 22.04%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,539,127 1,031,081 511,677 2,098,972 1,605,362 1,114,338 550,131 98.67%
PBT 840,127 580,112 288,827 1,132,231 924,726 655,976 315,879 92.07%
Tax -153,257 -121,197 -54,661 -227,606 -219,013 -156,862 -74,000 62.54%
NP 686,870 458,915 234,166 904,625 705,713 499,114 241,879 100.65%
-
NP to SH 686,915 458,960 234,211 905,335 705,970 499,470 242,043 100.57%
-
Tax Rate 18.24% 20.89% 18.93% 20.10% 23.68% 23.91% 23.43% -
Total Cost 852,257 572,166 277,511 1,194,347 899,649 615,224 308,252 97.11%
-
Net Worth 6,203,832 6,072,126 6,014,700 5,738,038 5,636,747 5,404,766 5,319,148 10.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 130,454 130,427 - 347,759 130,413 130,409 - -
Div Payout % 18.99% 28.42% - 38.41% 18.47% 26.11% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 6,203,832 6,072,126 6,014,700 5,738,038 5,636,747 5,404,766 5,319,148 10.81%
NOSH 1,449,493 1,449,194 1,449,325 1,448,999 1,449,035 1,448,999 1,449,359 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 44.63% 44.51% 45.76% 43.10% 43.96% 44.79% 43.97% -
ROE 11.07% 7.56% 3.89% 15.78% 12.52% 9.24% 4.55% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.18 71.15 35.30 144.86 110.79 76.90 37.96 98.64%
EPS 47.39 31.67 16.16 62.48 48.72 34.47 16.70 100.56%
DPS 9.00 9.00 0.00 24.00 9.00 9.00 0.00 -
NAPS 4.28 4.19 4.15 3.96 3.89 3.73 3.67 10.80%
Adjusted Per Share Value based on latest NOSH - 1,448,873
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.00 47.57 23.60 96.83 74.06 51.41 25.38 98.66%
EPS 31.69 21.17 10.80 41.76 32.57 23.04 11.17 100.53%
DPS 6.02 6.02 0.00 16.04 6.02 6.02 0.00 -
NAPS 2.8619 2.8012 2.7747 2.647 2.6003 2.4933 2.4538 10.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.64 8.13 6.57 5.70 5.35 5.10 5.65 -
P/RPS 8.14 11.43 18.61 3.93 4.83 6.63 14.89 -33.16%
P/EPS 18.23 25.67 40.66 9.12 10.98 14.80 33.83 -33.80%
EY 5.48 3.90 2.46 10.96 9.11 6.76 2.96 50.83%
DY 1.04 1.11 0.00 4.21 1.68 1.76 0.00 -
P/NAPS 2.02 1.94 1.58 1.44 1.38 1.37 1.54 19.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 11/11/09 18/08/09 06/05/09 10/02/09 11/11/08 -
Price 8.55 8.37 8.35 5.80 5.70 5.35 5.05 -
P/RPS 8.05 11.76 23.65 4.00 5.14 6.96 13.30 -28.46%
P/EPS 18.04 26.43 51.67 9.28 11.70 15.52 30.24 -29.15%
EY 5.54 3.78 1.94 10.77 8.55 6.44 3.31 41.01%
DY 1.05 1.08 0.00 4.14 1.58 1.68 0.00 -
P/NAPS 2.00 2.00 2.01 1.46 1.47 1.43 1.38 28.09%

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