[HLBANK] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.95%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 4,117,624 4,010,112 3,621,752 2,159,148 2,046,708 2,200,524 1,899,384 13.75%
PBT 2,797,356 2,549,876 2,054,992 1,269,524 1,155,308 1,263,516 1,022,808 18.23%
Tax -619,408 -639,340 -456,832 -240,724 -218,644 -296,000 -270,384 14.80%
NP 2,177,948 1,910,536 1,598,160 1,028,800 936,664 967,516 752,424 19.36%
-
NP to SH 2,177,948 1,910,536 1,598,160 1,028,800 936,844 968,172 753,064 19.34%
-
Tax Rate 22.14% 25.07% 22.23% 18.96% 18.93% 23.43% 26.44% -
Total Cost 1,939,676 2,099,576 2,023,592 1,130,348 1,110,044 1,233,008 1,146,960 9.14%
-
Net Worth 13,625,377 12,190,438 7,871,569 6,807,381 6,014,700 5,319,148 4,797,232 18.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 13,625,377 12,190,438 7,871,569 6,807,381 6,014,700 5,319,148 4,797,232 18.98%
NOSH 1,760,384 1,751,499 1,455,003 1,451,467 1,449,325 1,449,359 1,449,314 3.29%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 52.89% 47.64% 44.13% 47.65% 45.76% 43.97% 39.61% -
ROE 15.98% 15.67% 20.30% 15.11% 15.58% 18.20% 15.70% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 233.90 228.95 248.92 148.76 141.22 151.83 131.05 10.12%
EPS 123.72 109.08 109.84 70.88 64.64 66.80 51.96 15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.74 6.96 5.41 4.69 4.15 3.67 3.31 15.19%
Adjusted Per Share Value based on latest NOSH - 1,451,467
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 200.87 195.62 176.68 105.33 99.84 107.35 92.66 13.75%
EPS 106.24 93.20 77.96 50.19 45.70 47.23 36.74 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6467 5.9467 3.8399 3.3208 2.9341 2.5948 2.3402 18.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 13.98 13.40 10.18 9.11 6.57 5.65 5.90 -
P/RPS 5.98 5.85 4.09 6.12 4.65 3.72 4.50 4.84%
P/EPS 11.30 12.28 9.27 12.85 10.16 8.46 11.35 -0.07%
EY 8.85 8.14 10.79 7.78 9.84 11.82 8.81 0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.93 1.88 1.94 1.58 1.54 1.78 0.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 14/11/12 29/11/11 16/11/10 11/11/09 11/11/08 06/11/07 -
Price 14.22 14.54 10.40 9.57 8.35 5.05 6.25 -
P/RPS 6.08 6.35 4.18 6.43 5.91 3.33 4.77 4.12%
P/EPS 11.49 13.33 9.47 13.50 12.92 7.56 12.03 -0.76%
EY 8.70 7.50 10.56 7.41 7.74 13.23 8.31 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.09 1.92 2.04 2.01 1.38 1.89 -0.44%

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