[HLBANK] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
19-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -5.4%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 358,781 373,707 370,263 371,763 406,977 405,220 396,531 -6.43%
PBT 196,036 197,268 150,932 177,035 190,123 188,062 132,497 29.75%
Tax -54,681 -60,346 -16,546 -57,629 -63,896 -65,079 -67,196 -12.80%
NP 141,355 136,922 134,386 119,406 126,227 122,983 65,301 67.10%
-
NP to SH 141,355 136,922 134,386 119,406 126,227 122,983 65,301 67.10%
-
Tax Rate 27.89% 30.59% 10.96% 32.55% 33.61% 34.61% 50.72% -
Total Cost 217,426 236,785 235,877 252,357 280,750 282,237 331,230 -24.41%
-
Net Worth 3,602,040 3,526,996 3,391,850 3,242,244 3,112,837 3,028,152 2,856,918 16.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 86,104 - 107,337 - 49,976 - 154,808 -32.29%
Div Payout % 60.91% - 79.87% - 39.59% - 237.07% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,602,040 3,526,996 3,391,850 3,242,244 3,112,837 3,028,152 2,856,918 16.65%
NOSH 1,435,076 1,433,738 1,431,160 1,428,301 1,427,907 1,428,374 1,407,349 1.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 39.40% 36.64% 36.29% 32.12% 31.02% 30.35% 16.47% -
ROE 3.92% 3.88% 3.96% 3.68% 4.06% 4.06% 2.29% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.00 26.07 25.87 26.03 28.50 28.37 28.18 -7.65%
EPS 9.85 9.55 9.39 8.36 8.84 8.61 4.64 64.94%
DPS 6.00 0.00 7.50 0.00 3.50 0.00 11.00 -33.16%
NAPS 2.51 2.46 2.37 2.27 2.18 2.12 2.03 15.15%
Adjusted Per Share Value based on latest NOSH - 1,428,301
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.50 18.23 18.06 18.14 19.85 19.77 19.34 -6.43%
EPS 6.90 6.68 6.56 5.82 6.16 6.00 3.19 67.01%
DPS 4.20 0.00 5.24 0.00 2.44 0.00 7.55 -32.28%
NAPS 1.7571 1.7205 1.6546 1.5816 1.5185 1.4772 1.3937 16.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.50 4.88 5.35 4.98 3.64 3.14 3.28 -
P/RPS 18.00 18.72 20.68 19.13 12.77 11.07 11.64 33.61%
P/EPS 45.69 51.10 56.98 59.57 41.18 36.47 70.69 -25.18%
EY 2.19 1.96 1.76 1.68 2.43 2.74 1.41 34.00%
DY 1.33 0.00 1.40 0.00 0.96 0.00 3.35 -45.89%
P/NAPS 1.79 1.98 2.26 2.19 1.67 1.48 1.62 6.85%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 25/10/02 15/08/02 19/04/02 28/01/02 17/10/01 27/08/01 -
Price 4.62 4.96 5.70 5.15 3.90 3.26 3.68 -
P/RPS 18.48 19.03 22.03 19.79 13.68 11.49 13.06 25.95%
P/EPS 46.90 51.94 60.70 61.60 44.12 37.86 79.31 -29.48%
EY 2.13 1.93 1.65 1.62 2.27 2.64 1.26 41.77%
DY 1.30 0.00 1.32 0.00 0.90 0.00 2.99 -42.52%
P/NAPS 1.84 2.02 2.41 2.27 1.79 1.54 1.81 1.09%

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