[HLBANK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 106.36%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 511,677 2,098,972 1,605,362 1,114,338 550,131 2,018,340 1,531,965 -51.82%
PBT 288,827 1,132,231 924,726 655,976 315,879 1,010,042 825,730 -50.32%
Tax -54,661 -227,606 -219,013 -156,862 -74,000 -268,181 -217,934 -60.19%
NP 234,166 904,625 705,713 499,114 241,879 741,861 607,796 -47.02%
-
NP to SH 234,211 905,335 705,970 499,470 242,043 741,818 607,831 -47.01%
-
Tax Rate 18.93% 20.10% 23.68% 23.91% 23.43% 26.55% 26.39% -
Total Cost 277,511 1,194,347 899,649 615,224 308,252 1,276,479 924,169 -55.12%
-
Net Worth 6,014,700 5,738,038 5,636,747 5,404,766 5,319,148 5,086,503 4,956,562 13.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 347,759 130,413 130,409 - 347,795 130,435 -
Div Payout % - 38.41% 18.47% 26.11% - 46.88% 21.46% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 6,014,700 5,738,038 5,636,747 5,404,766 5,319,148 5,086,503 4,956,562 13.75%
NOSH 1,449,325 1,448,999 1,449,035 1,448,999 1,449,359 1,449,146 1,449,287 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 45.76% 43.10% 43.96% 44.79% 43.97% 36.76% 39.67% -
ROE 3.89% 15.78% 12.52% 9.24% 4.55% 14.58% 12.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.30 144.86 110.79 76.90 37.96 139.28 105.70 -51.83%
EPS 16.16 62.48 48.72 34.47 16.70 51.19 41.94 -47.01%
DPS 0.00 24.00 9.00 9.00 0.00 24.00 9.00 -
NAPS 4.15 3.96 3.89 3.73 3.67 3.51 3.42 13.75%
Adjusted Per Share Value based on latest NOSH - 1,448,660
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.96 102.39 78.31 54.36 26.84 98.46 74.73 -51.82%
EPS 11.43 44.16 34.44 24.37 11.81 36.19 29.65 -47.00%
DPS 0.00 16.96 6.36 6.36 0.00 16.97 6.36 -
NAPS 2.9341 2.7991 2.7497 2.6365 2.5948 2.4813 2.4179 13.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.57 5.70 5.35 5.10 5.65 5.85 5.80 -
P/RPS 18.61 3.93 4.83 6.63 14.89 4.20 5.49 125.48%
P/EPS 40.66 9.12 10.98 14.80 33.83 11.43 13.83 105.09%
EY 2.46 10.96 9.11 6.76 2.96 8.75 7.23 -51.23%
DY 0.00 4.21 1.68 1.76 0.00 4.10 1.55 -
P/NAPS 1.58 1.44 1.38 1.37 1.54 1.67 1.70 -4.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 06/05/09 10/02/09 11/11/08 25/08/08 29/04/08 -
Price 8.35 5.80 5.70 5.35 5.05 5.60 6.10 -
P/RPS 23.65 4.00 5.14 6.96 13.30 4.02 5.77 155.89%
P/EPS 51.67 9.28 11.70 15.52 30.24 10.94 14.54 132.69%
EY 1.94 10.77 8.55 6.44 3.31 9.14 6.88 -56.96%
DY 0.00 4.14 1.58 1.68 0.00 4.29 1.48 -
P/NAPS 2.01 1.46 1.47 1.43 1.38 1.60 1.78 8.43%

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