[HLBANK] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 41.34%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,921,923 1,721,665 1,539,127 1,605,362 1,531,965 1,308,448 1,180,093 16.29%
PBT 1,717,955 1,031,391 840,127 924,726 825,730 614,894 562,978 20.41%
Tax -379,997 -193,063 -153,257 -219,013 -217,934 -167,392 -157,983 15.73%
NP 1,337,958 838,328 686,870 705,713 607,796 447,502 404,995 22.01%
-
NP to SH 1,337,958 838,328 686,915 705,970 607,831 448,387 404,995 22.01%
-
Tax Rate 22.12% 18.72% 18.24% 23.68% 26.39% 27.22% 28.06% -
Total Cost 1,583,965 883,337 852,257 899,649 924,169 860,946 775,098 12.63%
-
Net Worth 9,791,075 7,073,210 6,203,832 5,636,747 4,956,562 4,532,272 4,437,257 14.08%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 130,716 130,454 130,413 130,435 132,007 137,234 -
Div Payout % - 15.59% 18.99% 18.47% 21.46% 29.44% 33.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 9,791,075 7,073,210 6,203,832 5,636,747 4,956,562 4,532,272 4,437,257 14.08%
NOSH 1,631,845 1,452,404 1,449,493 1,449,035 1,449,287 1,466,755 1,524,830 1.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 45.79% 48.69% 44.63% 43.96% 39.67% 34.20% 34.32% -
ROE 13.67% 11.85% 11.07% 12.52% 12.26% 9.89% 9.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 179.06 118.54 106.18 110.79 105.70 89.21 77.39 14.99%
EPS 0.00 57.72 47.39 48.72 41.94 30.57 26.56 -
DPS 0.00 9.00 9.00 9.00 9.00 9.00 9.00 -
NAPS 6.00 4.87 4.28 3.89 3.42 3.09 2.91 12.80%
Adjusted Per Share Value based on latest NOSH - 1,449,122
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 142.54 83.99 75.08 78.31 74.73 63.83 57.57 16.29%
EPS 65.27 40.90 33.51 34.44 29.65 21.87 19.76 22.01%
DPS 0.00 6.38 6.36 6.36 6.36 6.44 6.69 -
NAPS 4.7763 3.4504 3.0263 2.7497 2.4179 2.2109 2.1646 14.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 12.62 9.85 8.64 5.35 5.80 6.00 5.10 -
P/RPS 7.05 8.31 8.14 4.83 5.49 6.73 6.59 1.12%
P/EPS 15.39 17.07 18.23 10.98 13.83 19.63 19.20 -3.61%
EY 6.50 5.86 5.48 9.11 7.23 5.10 5.21 3.75%
DY 0.00 0.91 1.04 1.68 1.55 1.50 1.76 -
P/NAPS 2.10 2.02 2.02 1.38 1.70 1.94 1.75 3.08%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 10/05/06 -
Price 11.98 11.50 8.55 5.70 6.10 6.30 5.20 -
P/RPS 6.69 9.70 8.05 5.14 5.77 7.06 6.72 -0.07%
P/EPS 14.61 19.92 18.04 11.70 14.54 20.61 19.58 -4.75%
EY 6.84 5.02 5.54 8.55 6.88 4.85 5.11 4.97%
DY 0.00 0.78 1.05 1.58 1.48 1.43 1.73 -
P/NAPS 2.00 2.36 2.00 1.47 1.78 2.04 1.79 1.86%

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