[HLBANK] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 1.52%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 439,059 371,040 351,751 379,151 371,763 369,315 347,952 3.95%
PBT 229,423 185,873 41,847 212,218 177,035 157,862 151,672 7.13%
Tax -64,828 -50,374 -12,402 -68,716 -57,629 -50,145 -43,978 6.67%
NP 164,595 135,499 29,445 143,502 119,406 107,717 107,694 7.32%
-
NP to SH 164,595 135,499 29,445 143,502 119,406 107,717 107,694 7.32%
-
Tax Rate 28.26% 27.10% 29.64% 32.38% 32.55% 31.77% 29.00% -
Total Cost 274,464 235,541 322,306 235,649 252,357 261,598 240,258 2.24%
-
Net Worth 4,430,818 4,417,666 4,337,596 3,673,651 3,242,244 2,945,497 1,731,752 16.94%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,430,818 4,417,666 4,337,596 3,673,651 3,242,244 2,945,497 1,731,752 16.94%
NOSH 1,522,617 1,566,548 1,583,064 1,435,020 1,428,301 1,422,945 577,250 17.53%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 37.49% 36.52% 8.37% 37.85% 32.12% 29.17% 30.95% -
ROE 3.71% 3.07% 0.68% 3.91% 3.68% 3.66% 6.22% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.84 23.69 22.22 26.42 26.03 25.95 60.28 -11.55%
EPS 10.81 8.64 1.86 10.00 8.36 7.57 7.82 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.82 2.74 2.56 2.27 2.07 3.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,435,020
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.42 18.10 17.16 18.50 18.14 18.02 16.97 3.95%
EPS 8.03 6.61 1.44 7.00 5.82 5.25 5.25 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1614 2.155 2.116 1.7921 1.5816 1.4369 0.8448 16.94%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.10 5.20 5.80 4.22 4.98 2.98 7.45 -
P/RPS 17.69 21.95 26.10 15.97 19.13 11.48 12.36 6.15%
P/EPS 47.18 60.12 311.83 42.20 59.57 39.37 39.93 2.81%
EY 2.12 1.66 0.32 2.37 1.68 2.54 2.50 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.84 2.12 1.65 2.19 1.44 2.48 -5.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 09/05/05 25/05/04 08/05/03 19/04/02 30/05/01 28/04/00 -
Price 5.20 5.45 4.66 4.04 5.15 3.22 6.90 -
P/RPS 18.03 23.01 20.97 15.29 19.79 12.41 11.45 7.85%
P/EPS 48.10 63.01 250.54 40.40 61.60 42.54 36.98 4.47%
EY 2.08 1.59 0.40 2.48 1.62 2.35 2.70 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.93 1.70 1.58 2.27 1.56 2.30 -4.09%

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