[HLBANK] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
04-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -0.24%
YoY- 203.3%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,531,467 1,498,899 1,476,996 1,455,633 1,447,194 1,302,336 927,708 39.63%
PBT 613,357 603,548 660,791 654,601 661,321 569,069 379,329 37.72%
Tax -215,740 -209,302 -175,486 -169,319 -174,861 -145,013 -111,633 55.09%
NP 397,617 394,246 485,305 485,282 486,460 424,056 267,696 30.15%
-
NP to SH 397,617 394,246 485,305 485,282 486,460 424,056 267,696 30.15%
-
Tax Rate 35.17% 34.68% 26.56% 25.87% 26.44% 25.48% 29.43% -
Total Cost 1,133,850 1,104,653 991,691 970,351 960,734 878,280 660,012 43.39%
-
Net Worth 3,028,152 2,969,506 2,945,497 2,719,884 1,731,435 1,823,784 1,731,752 45.09%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 189,324 189,324 112,431 112,431 77,914 77,914 - -
Div Payout % 47.61% 48.02% 23.17% 23.17% 16.02% 18.37% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 3,028,152 2,969,506 2,945,497 2,719,884 1,731,435 1,823,784 1,731,752 45.09%
NOSH 1,428,374 1,407,349 1,422,945 1,380,652 577,145 577,146 577,250 82.84%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 25.96% 26.30% 32.86% 33.34% 33.61% 32.56% 28.86% -
ROE 13.13% 13.28% 16.48% 17.84% 28.10% 23.25% 15.46% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 107.22 106.51 103.80 105.43 250.75 225.65 160.71 -23.62%
EPS 27.84 28.01 34.11 35.15 84.29 73.47 46.37 -28.80%
DPS 13.25 13.45 7.90 8.14 13.50 13.50 0.00 -
NAPS 2.12 2.11 2.07 1.97 3.00 3.16 3.00 -20.64%
Adjusted Per Share Value based on latest NOSH - 1,380,652
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 74.71 73.12 72.05 71.01 70.60 63.53 45.26 39.62%
EPS 19.40 19.23 23.67 23.67 23.73 20.69 13.06 30.15%
DPS 9.24 9.24 5.48 5.48 3.80 3.80 0.00 -
NAPS 1.4772 1.4486 1.4369 1.3268 0.8446 0.8897 0.8448 45.09%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.14 3.28 2.98 3.22 6.45 6.10 7.45 -
P/RPS 2.93 3.08 2.87 3.05 2.57 2.70 4.64 -26.37%
P/EPS 11.28 11.71 8.74 9.16 7.65 8.30 16.06 -20.96%
EY 8.87 8.54 11.44 10.92 13.07 12.05 6.22 26.66%
DY 4.22 4.10 2.65 2.53 2.09 2.21 0.00 -
P/NAPS 1.48 1.55 1.44 1.63 2.15 1.93 2.48 -29.09%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 17/10/01 27/08/01 30/05/01 04/05/01 19/10/00 28/08/00 - -
Price 3.26 3.68 3.22 3.24 3.98 7.05 0.00 -
P/RPS 3.04 3.46 3.10 3.07 1.59 3.12 0.00 -
P/EPS 11.71 13.14 9.44 9.22 4.72 9.60 0.00 -
EY 8.54 7.61 10.59 10.85 21.18 10.42 0.00 -
DY 4.07 3.66 2.45 2.51 3.39 1.91 0.00 -
P/NAPS 1.54 1.74 1.56 1.64 1.33 2.23 0.00 -

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