[HLBANK] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -10.59%
YoY- -2.2%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 379,668 357,392 371,040 371,508 355,296 346,428 351,751 5.21%
PBT 197,487 155,150 185,873 177,387 195,025 127,741 41,847 181.08%
Tax -55,356 -42,792 -50,374 -52,023 -54,807 -33,549 -12,402 170.84%
NP 142,131 112,358 135,499 125,364 140,218 94,192 29,445 185.34%
-
NP to SH 142,131 112,358 135,499 125,364 140,218 94,192 29,445 185.34%
-
Tax Rate 28.03% 27.58% 27.10% 29.33% 28.10% 26.26% 29.64% -
Total Cost 237,537 245,034 235,541 246,144 215,078 252,236 322,306 -18.39%
-
Net Worth 4,539,022 4,482,609 4,417,666 4,494,042 4,568,294 4,425,127 4,337,596 3.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 241,251 - 134,032 - 244,962 - -
Div Payout % - 214.72% - 106.91% - 260.07% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,539,022 4,482,609 4,417,666 4,494,042 4,568,294 4,425,127 4,337,596 3.06%
NOSH 1,528,290 1,556,461 1,566,548 1,576,857 1,580,724 1,580,402 1,583,064 -2.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 37.44% 31.44% 36.52% 33.74% 39.47% 27.19% 8.37% -
ROE 3.13% 2.51% 3.07% 2.79% 3.07% 2.13% 0.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.84 22.96 23.69 23.56 22.48 21.92 22.22 7.70%
EPS 9.30 7.22 8.64 7.95 8.87 5.96 1.86 192.11%
DPS 0.00 15.50 0.00 8.50 0.00 15.50 0.00 -
NAPS 2.97 2.88 2.82 2.85 2.89 2.80 2.74 5.51%
Adjusted Per Share Value based on latest NOSH - 1,576,857
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.51 16.49 17.12 17.14 16.39 15.98 16.23 5.18%
EPS 6.56 5.18 6.25 5.78 6.47 4.35 1.36 185.20%
DPS 0.00 11.13 0.00 6.18 0.00 11.30 0.00 -
NAPS 2.0939 2.0679 2.0379 2.0732 2.1074 2.0414 2.001 3.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.35 5.20 5.20 5.50 5.15 4.84 5.80 -
P/RPS 21.54 22.65 21.95 23.34 22.91 22.08 26.10 -12.00%
P/EPS 57.53 72.03 60.12 69.18 58.06 81.21 311.83 -67.55%
EY 1.74 1.39 1.66 1.45 1.72 1.23 0.32 208.90%
DY 0.00 2.98 0.00 1.55 0.00 3.20 0.00 -
P/NAPS 1.80 1.81 1.84 1.93 1.78 1.73 2.12 -10.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 29/08/05 09/05/05 22/02/05 09/11/04 27/08/04 25/05/04 -
Price 5.15 5.50 5.45 5.50 5.20 5.00 4.66 -
P/RPS 20.73 23.95 23.01 23.34 23.13 22.81 20.97 -0.76%
P/EPS 55.38 76.19 63.01 69.18 58.62 83.89 250.54 -63.40%
EY 1.81 1.31 1.59 1.45 1.71 1.19 0.40 173.32%
DY 0.00 2.82 0.00 1.55 0.00 3.10 0.00 -
P/NAPS 1.73 1.91 1.93 1.93 1.80 1.79 1.70 1.17%

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