[HLBANK] YoY Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -72.78%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 379,668 355,296 343,207 373,707 405,220 372,652 227,794 -0.54%
PBT 197,487 195,025 180,875 197,268 188,062 178,253 86,001 -0.87%
Tax -55,356 -54,807 -50,740 -60,346 -65,079 -58,641 -28,793 -0.69%
NP 142,131 140,218 130,135 136,922 122,983 119,612 57,208 -0.96%
-
NP to SH 142,131 140,218 130,135 136,922 122,983 119,612 57,208 -0.96%
-
Tax Rate 28.03% 28.10% 28.05% 30.59% 34.61% 32.90% 33.48% -
Total Cost 237,537 215,078 213,072 236,785 282,237 253,040 170,586 -0.35%
-
Net Worth 4,539,022 4,568,294 4,387,923 3,526,996 3,028,152 1,731,435 1,791,361 -0.98%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 4,539,022 4,568,294 4,387,923 3,526,996 3,028,152 1,731,435 1,791,361 -0.98%
NOSH 1,528,290 1,580,724 1,502,713 1,433,738 1,428,374 577,145 577,858 -1.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 37.44% 39.47% 37.92% 36.64% 30.35% 32.10% 25.11% -
ROE 3.13% 3.07% 2.97% 3.88% 4.06% 6.91% 3.19% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 24.84 22.48 22.84 26.07 28.37 64.57 39.42 0.49%
EPS 9.30 8.87 8.66 9.55 8.61 8.68 9.90 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.89 2.92 2.46 2.12 3.00 3.10 0.04%
Adjusted Per Share Value based on latest NOSH - 1,433,738
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 17.51 16.39 15.83 17.24 18.69 17.19 10.51 -0.54%
EPS 6.56 6.47 6.00 6.32 5.67 5.52 2.64 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0939 2.1074 2.0242 1.6271 1.3969 0.7987 0.8264 -0.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.35 5.15 5.20 4.88 3.14 6.45 0.00 -
P/RPS 21.54 22.91 22.77 18.72 11.07 9.99 0.00 -100.00%
P/EPS 57.53 58.06 60.05 51.10 36.47 31.12 0.00 -100.00%
EY 1.74 1.72 1.67 1.96 2.74 3.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.78 1.78 1.98 1.48 2.15 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 09/11/04 05/11/03 25/10/02 17/10/01 19/10/00 19/10/99 -
Price 5.15 5.20 5.50 4.96 3.26 3.98 0.00 -
P/RPS 20.73 23.13 24.08 19.03 11.49 6.16 0.00 -100.00%
P/EPS 55.38 58.62 63.51 51.94 37.86 19.20 0.00 -100.00%
EY 1.81 1.71 1.57 1.93 2.64 5.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.80 1.88 2.02 1.54 1.33 0.00 -100.00%

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