[HLBANK] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 3.18%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,809,818 2,287,502 2,062,162 2,228,676 1,998,134 1,717,090 1,482,068 17.03%
PBT 1,907,704 1,354,132 1,160,224 1,311,952 1,097,580 821,664 667,110 19.12%
Tax -410,468 -256,868 -242,394 -313,724 -292,794 -222,776 -186,310 14.06%
NP 1,497,236 1,097,264 917,830 998,228 804,786 598,888 480,800 20.83%
-
NP to SH 1,497,236 1,097,264 917,920 998,940 804,220 599,848 480,800 20.83%
-
Tax Rate 21.52% 18.97% 20.89% 23.91% 26.68% 27.11% 27.93% -
Total Cost 2,312,582 1,190,238 1,144,332 1,230,448 1,193,348 1,118,202 1,001,268 14.96%
-
Net Worth 9,446,656 6,926,878 6,072,126 5,404,766 4,854,300 4,481,960 4,398,678 13.57%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 346,377 261,391 260,855 260,819 260,828 264,509 274,917 3.92%
Div Payout % 23.13% 23.82% 28.42% 26.11% 32.43% 44.10% 57.18% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,446,656 6,926,878 6,072,126 5,404,766 4,854,300 4,481,960 4,398,678 13.57%
NOSH 1,574,442 1,452,175 1,449,194 1,448,999 1,449,045 1,469,495 1,527,318 0.50%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 39.30% 47.97% 44.51% 44.79% 40.28% 34.88% 32.44% -
ROE 15.85% 15.84% 15.12% 18.48% 16.57% 13.38% 10.93% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 241.98 157.52 142.30 153.81 137.89 116.85 97.04 16.44%
EPS 95.10 75.56 63.34 68.94 55.50 40.82 31.48 20.22%
DPS 22.00 18.00 18.00 18.00 18.00 18.00 18.00 3.39%
NAPS 6.00 4.77 4.19 3.73 3.35 3.05 2.88 13.00%
Adjusted Per Share Value based on latest NOSH - 1,448,660
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 185.85 111.59 100.60 108.72 97.47 83.76 72.30 17.03%
EPS 73.04 53.53 44.78 48.73 39.23 29.26 23.45 20.83%
DPS 16.90 12.75 12.72 12.72 12.72 12.90 13.41 3.92%
NAPS 4.6083 3.3791 2.9621 2.6365 2.368 2.1864 2.1458 13.57%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 10.90 9.20 8.13 5.10 6.35 5.55 5.10 -
P/RPS 4.50 5.84 5.71 3.32 4.61 4.75 5.26 -2.56%
P/EPS 11.46 12.18 12.84 7.40 11.44 13.60 16.20 -5.60%
EY 8.72 8.21 7.79 13.52 8.74 7.35 6.17 5.93%
DY 2.02 1.96 2.21 3.53 2.83 3.24 3.53 -8.87%
P/NAPS 1.82 1.93 1.94 1.37 1.90 1.82 1.77 0.46%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 24/02/10 10/02/09 14/02/08 26/02/07 23/02/06 -
Price 11.70 9.29 8.37 5.35 6.00 6.80 5.15 -
P/RPS 4.84 5.90 5.88 3.48 4.35 5.82 5.31 -1.53%
P/EPS 12.30 12.29 13.21 7.76 10.81 16.66 16.36 -4.64%
EY 8.13 8.13 7.57 12.89 9.25 6.00 6.11 4.87%
DY 1.88 1.94 2.15 3.36 3.00 2.65 3.50 -9.83%
P/NAPS 1.95 1.95 2.00 1.43 1.79 2.23 1.79 1.43%

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