[HLBANK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -63.29%
YoY- 7.75%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,455,236 1,097,844 726,804 355,296 1,394,221 1,047,793 696,042 63.57%
PBT 713,435 558,285 372,412 195,025 528,721 400,980 359,133 58.09%
Tax -199,996 -157,204 -106,830 -54,807 -146,761 -113,212 -100,810 57.95%
NP 513,439 401,081 265,582 140,218 381,960 287,768 258,323 58.14%
-
NP to SH 513,439 401,081 265,582 140,218 381,960 287,768 258,323 58.14%
-
Tax Rate 28.03% 28.16% 28.69% 28.10% 27.76% 28.23% 28.07% -
Total Cost 941,797 696,763 461,222 215,078 1,012,261 760,025 437,719 66.74%
-
Net Worth 4,503,110 4,423,497 4,497,209 4,568,294 4,368,823 4,257,474 4,284,832 3.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 375,259 133,332 134,127 - 374,470 132,074 131,011 101.81%
Div Payout % 73.09% 33.24% 50.50% - 98.04% 45.90% 50.72% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,503,110 4,423,497 4,497,209 4,568,294 4,368,823 4,257,474 4,284,832 3.37%
NOSH 1,563,579 1,568,616 1,577,968 1,580,724 1,560,294 1,553,822 1,541,306 0.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 35.28% 36.53% 36.54% 39.47% 27.40% 27.46% 37.11% -
ROE 11.40% 9.07% 5.91% 3.07% 8.74% 6.76% 6.03% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.07 69.99 46.06 22.48 89.36 67.43 45.16 62.01%
EPS 32.83 25.57 16.83 8.87 24.48 18.52 16.76 56.61%
DPS 24.00 8.50 8.50 0.00 24.00 8.50 8.50 99.89%
NAPS 2.88 2.82 2.85 2.89 2.80 2.74 2.78 2.38%
Adjusted Per Share Value based on latest NOSH - 1,580,724
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 70.99 53.55 35.45 17.33 68.01 51.11 33.95 63.59%
EPS 25.05 19.57 12.96 6.84 18.63 14.04 12.60 58.17%
DPS 18.31 6.50 6.54 0.00 18.27 6.44 6.39 101.86%
NAPS 2.1967 2.1579 2.1938 2.2285 2.1312 2.0769 2.0902 3.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.20 5.20 5.50 5.15 4.84 5.80 5.20 -
P/RPS 5.59 7.43 11.94 22.91 5.42 8.60 11.51 -38.24%
P/EPS 15.84 20.34 32.68 58.06 19.77 31.32 31.03 -36.15%
EY 6.31 4.92 3.06 1.72 5.06 3.19 3.22 56.66%
DY 4.62 1.63 1.55 0.00 4.96 1.47 1.63 100.40%
P/NAPS 1.81 1.84 1.93 1.78 1.73 2.12 1.87 -2.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 09/05/05 22/02/05 09/11/04 27/08/04 25/05/04 27/02/04 -
Price 5.50 5.45 5.50 5.20 5.00 4.66 5.80 -
P/RPS 5.91 7.79 11.94 23.13 5.60 6.91 12.84 -40.41%
P/EPS 16.75 21.31 32.68 58.62 20.42 25.16 34.61 -38.38%
EY 5.97 4.69 3.06 1.71 4.90 3.97 2.89 62.27%
DY 4.36 1.56 1.55 0.00 4.80 1.82 1.47 106.56%
P/NAPS 1.91 1.93 1.93 1.80 1.79 1.70 2.09 -5.83%

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