[HLBANK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 51.16%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,114,338 550,131 2,018,340 1,531,965 999,067 474,846 1,768,190 -26.39%
PBT 655,976 315,879 1,010,042 825,730 548,790 255,702 856,598 -16.22%
Tax -156,862 -74,000 -268,181 -217,934 -146,397 -67,596 -237,149 -23.98%
NP 499,114 241,879 741,861 607,796 402,393 188,106 619,449 -13.35%
-
NP to SH 499,470 242,043 741,818 607,831 402,110 188,266 620,794 -13.43%
-
Tax Rate 23.91% 23.43% 26.55% 26.39% 26.68% 26.44% 27.68% -
Total Cost 615,224 308,252 1,276,479 924,169 596,674 286,740 1,148,741 -33.92%
-
Net Worth 5,404,766 5,319,148 5,086,503 4,956,562 4,854,300 4,797,232 4,655,954 10.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 130,409 - 347,795 130,435 130,414 - 351,392 -48.20%
Div Payout % 26.11% - 46.88% 21.46% 32.43% - 56.60% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,404,766 5,319,148 5,086,503 4,956,562 4,854,300 4,797,232 4,655,954 10.40%
NOSH 1,448,999 1,449,359 1,449,146 1,449,287 1,449,045 1,449,314 1,464,136 -0.68%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 44.79% 43.97% 36.76% 39.67% 40.28% 39.61% 35.03% -
ROE 9.24% 4.55% 14.58% 12.26% 8.28% 3.92% 13.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.90 37.96 139.28 105.70 68.95 32.76 120.77 -25.88%
EPS 34.47 16.70 51.19 41.94 27.75 12.99 42.40 -12.83%
DPS 9.00 0.00 24.00 9.00 9.00 0.00 24.00 -47.84%
NAPS 3.73 3.67 3.51 3.42 3.35 3.31 3.18 11.16%
Adjusted Per Share Value based on latest NOSH - 1,453,858
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.36 26.84 98.46 74.73 48.74 23.16 86.26 -26.39%
EPS 24.37 11.81 36.19 29.65 19.62 9.18 30.28 -13.41%
DPS 6.36 0.00 16.97 6.36 6.36 0.00 17.14 -48.20%
NAPS 2.6365 2.5948 2.4813 2.4179 2.368 2.3402 2.2713 10.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.10 5.65 5.85 5.80 6.35 5.90 6.35 -
P/RPS 6.63 14.89 4.20 5.49 9.21 18.01 5.26 16.60%
P/EPS 14.80 33.83 11.43 13.83 22.88 45.42 14.98 -0.79%
EY 6.76 2.96 8.75 7.23 4.37 2.20 6.68 0.79%
DY 1.76 0.00 4.10 1.55 1.42 0.00 3.78 -39.78%
P/NAPS 1.37 1.54 1.67 1.70 1.90 1.78 2.00 -22.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/02/09 11/11/08 25/08/08 29/04/08 14/02/08 06/11/07 27/08/07 -
Price 5.35 5.05 5.60 6.10 6.00 6.25 5.70 -
P/RPS 6.96 13.30 4.02 5.77 8.70 19.08 4.72 29.39%
P/EPS 15.52 30.24 10.94 14.54 21.62 48.11 13.44 10.02%
EY 6.44 3.31 9.14 6.88 4.63 2.08 7.44 -9.13%
DY 1.68 0.00 4.29 1.48 1.50 0.00 4.21 -45.64%
P/NAPS 1.43 1.38 1.60 1.78 1.79 1.89 1.79 -13.84%

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