[HLBANK] YoY Cumulative 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- -74.51%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,029,406 1,002,528 905,438 539,787 511,677 550,131 474,846 13.75%
PBT 699,339 637,469 513,748 317,381 288,827 315,879 255,702 18.23%
Tax -154,852 -159,835 -114,208 -60,181 -54,661 -74,000 -67,596 14.80%
NP 544,487 477,634 399,540 257,200 234,166 241,879 188,106 19.36%
-
NP to SH 544,487 477,634 399,540 257,200 234,211 242,043 188,266 19.34%
-
Tax Rate 22.14% 25.07% 22.23% 18.96% 18.93% 23.43% 26.44% -
Total Cost 484,919 524,894 505,898 282,587 277,511 308,252 286,740 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 4.00% 3.92% 5.08% 3.78% 3.89% 4.55% 3.92% -
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 58.48 57.24 62.23 37.19 35.30 37.96 32.76 10.13%
EPS 30.93 27.27 27.46 17.72 16.16 16.70 12.99 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 50.22 48.91 44.17 26.33 24.96 26.84 23.16 13.75%
EPS 26.56 23.30 19.49 12.55 11.43 11.81 9.18 19.35%
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 23.91 23.41 16.36 24.50 18.61 14.89 18.01 4.83%
P/EPS 45.20 49.14 37.07 51.41 40.66 33.83 45.42 -0.08%
EY 2.21 2.04 2.70 1.95 2.46 2.96 2.20 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 24.32 25.40 16.71 25.73 23.65 13.30 19.08 4.12%
P/EPS 45.97 53.32 37.87 54.01 51.67 30.24 48.11 -0.75%
EY 2.18 1.88 2.64 1.85 1.94 3.31 2.08 0.78%
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