[HLBANK] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -1.39%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 5,502,218 5,497,878 4,905,272 4,782,390 4,814,370 4,549,964 4,193,492 4.62%
PBT 4,237,298 3,411,078 3,407,042 3,348,672 3,226,982 2,742,498 2,101,288 12.38%
Tax -1,043,608 -611,694 -626,258 -560,350 -582,904 -557,374 -407,202 16.96%
NP 3,193,690 2,799,384 2,780,784 2,788,322 2,644,078 2,185,124 1,694,086 11.13%
-
NP to SH 3,193,690 2,799,384 2,780,784 2,788,322 2,644,078 2,185,124 1,694,086 11.13%
-
Tax Rate 24.63% 17.93% 18.38% 16.73% 18.06% 20.32% 19.38% -
Total Cost 2,308,528 2,698,494 2,124,488 1,994,068 2,170,292 2,364,840 2,499,406 -1.31%
-
Net Worth 30,062,673 28,251,912 26,051,994 24,468,126 23,197,104 21,824,994 17,654,637 9.26%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 737,231 605,164 654,881 654,665 654,592 613,636 531,232 5.60%
Div Payout % 23.08% 21.62% 23.55% 23.48% 24.76% 28.08% 31.36% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 30,062,673 28,251,912 26,051,994 24,468,126 23,197,104 21,824,994 17,654,637 9.26%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 58.04% 50.92% 56.69% 58.30% 54.92% 48.03% 40.40% -
ROE 10.62% 9.91% 10.67% 11.40% 11.40% 10.01% 9.60% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 268.68 268.55 239.69 233.76 235.35 222.44 236.82 2.12%
EPS 155.96 136.74 135.88 136.30 129.26 106.82 95.66 8.47%
DPS 36.00 29.56 32.00 32.00 32.00 30.00 30.00 3.08%
NAPS 14.68 13.80 12.73 11.96 11.34 10.67 9.97 6.65%
Adjusted Per Share Value based on latest NOSH - 2,167,718
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 253.83 253.63 226.29 220.62 222.09 209.90 193.45 4.62%
EPS 147.33 129.14 128.28 128.63 121.98 100.80 78.15 11.13%
DPS 34.01 27.92 30.21 30.20 30.20 28.31 24.51 5.60%
NAPS 13.8683 13.033 12.0182 11.2875 10.7012 10.0682 8.1443 9.26%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 18.62 18.20 17.30 20.40 17.00 13.50 13.44 -
P/RPS 6.93 6.78 7.22 8.73 7.22 6.07 5.68 3.36%
P/EPS 11.94 13.31 12.73 14.97 13.15 12.64 14.05 -2.67%
EY 8.38 7.51 7.85 6.68 7.60 7.91 7.12 2.75%
DY 1.93 1.62 1.85 1.57 1.88 2.22 2.23 -2.37%
P/NAPS 1.27 1.32 1.36 1.71 1.50 1.27 1.35 -1.01%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 26/02/20 26/02/19 26/02/18 21/02/17 23/02/16 -
Price 20.08 18.00 15.20 21.30 18.52 13.50 13.08 -
P/RPS 7.47 6.70 6.34 9.11 7.87 6.07 5.52 5.16%
P/EPS 12.88 13.16 11.19 15.63 14.33 12.64 13.67 -0.98%
EY 7.77 7.60 8.94 6.40 6.98 7.91 7.31 1.02%
DY 1.79 1.64 2.11 1.50 1.73 2.22 2.29 -4.01%
P/NAPS 1.37 1.30 1.19 1.78 1.63 1.27 1.31 0.74%

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