[HLBANK] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -70.21%
YoY- 17.75%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,348,851 1,215,092 1,249,025 1,178,630 1,096,242 1,023,236 1,014,558 4.85%
PBT 890,249 846,553 851,135 780,392 674,619 624,834 703,935 3.98%
Tax -161,345 -157,975 -144,220 -141,424 -131,992 -121,873 -156,367 0.52%
NP 728,904 688,578 706,915 638,968 542,627 502,961 547,568 4.87%
-
NP to SH 728,904 688,578 706,915 638,968 542,627 502,961 547,568 4.87%
-
Tax Rate 18.12% 18.66% 16.94% 18.12% 19.57% 19.50% 22.21% -
Total Cost 619,947 526,514 542,110 539,662 553,615 520,275 466,990 4.83%
-
Net Worth 28,067,153 26,095,481 25,817,524 23,319,839 21,845,449 17,759,873 15,113,229 10.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 28,067,153 26,095,481 25,817,524 23,319,839 21,845,449 17,759,873 15,113,229 10.85%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 1,765,394 1,763,504 3.49%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 54.04% 56.67% 56.60% 54.21% 49.50% 49.15% 53.97% -
ROE 2.60% 2.64% 2.74% 2.74% 2.48% 2.83% 3.62% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.89 59.32 57.62 57.62 53.59 57.96 57.53 2.28%
EPS 35.60 33.65 34.55 31.24 26.53 28.49 31.05 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.71 12.74 11.91 11.40 10.68 10.06 8.57 8.13%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.80 59.27 60.93 57.50 53.48 49.92 49.49 4.85%
EPS 35.56 33.59 34.48 31.17 26.47 24.54 26.71 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.6917 12.7299 12.5943 11.3758 10.6566 8.6636 7.3725 10.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 15.04 16.36 20.58 15.86 13.12 13.12 14.62 -
P/RPS 22.83 27.58 35.72 27.53 24.48 22.64 25.41 -1.76%
P/EPS 42.24 48.67 63.11 50.77 49.46 46.05 47.09 -1.79%
EY 2.37 2.05 1.58 1.97 2.02 2.17 2.12 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.28 1.73 1.39 1.23 1.30 1.71 -7.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 27/11/19 28/11/18 30/11/17 22/11/16 17/11/15 25/11/14 -
Price 17.08 16.86 20.70 15.14 13.12 13.70 14.50 -
P/RPS 25.92 28.42 35.93 26.28 24.48 23.64 25.20 0.47%
P/EPS 47.97 50.15 63.48 48.47 49.46 48.09 46.70 0.44%
EY 2.08 1.99 1.58 2.06 2.02 2.08 2.14 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.32 1.74 1.33 1.23 1.36 1.69 -4.89%

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