[HLBANK] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -4.56%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 508,046 491,024 532,898 449,903 439,059 371,040 351,751 6.31%
PBT 260,015 268,750 276,940 204,062 229,423 185,873 41,847 35.56%
Tax -32,060 -62,151 -71,537 -56,004 -64,828 -50,374 -12,402 17.14%
NP 227,955 206,599 205,403 148,058 164,595 135,499 29,445 40.62%
-
NP to SH 227,955 206,500 205,721 148,463 164,595 135,499 29,445 40.62%
-
Tax Rate 12.33% 23.13% 25.83% 27.44% 28.26% 27.10% 29.64% -
Total Cost 280,091 284,425 327,495 301,845 274,464 235,541 322,306 -2.31%
-
Net Worth 6,202,463 5,637,087 4,972,196 4,515,262 4,430,818 4,417,666 4,337,596 6.13%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 6,202,463 5,637,087 4,972,196 4,515,262 4,430,818 4,417,666 4,337,596 6.13%
NOSH 1,449,173 1,449,122 1,453,858 1,461,250 1,522,617 1,566,548 1,583,064 -1.46%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 44.87% 42.08% 38.54% 32.91% 37.49% 36.52% 8.37% -
ROE 3.68% 3.66% 4.14% 3.29% 3.71% 3.07% 0.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.06 33.88 36.65 30.79 28.84 23.69 22.22 7.89%
EPS 15.73 14.25 14.15 10.16 10.81 8.64 1.86 42.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 3.89 3.42 3.09 2.91 2.82 2.74 7.71%
Adjusted Per Share Value based on latest NOSH - 1,461,250
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 24.78 23.95 26.00 21.95 21.42 18.10 17.16 6.31%
EPS 11.12 10.07 10.04 7.24 8.03 6.61 1.44 40.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0257 2.7499 2.4255 2.2026 2.1614 2.155 2.116 6.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.64 5.35 5.80 6.00 5.10 5.20 5.80 -
P/RPS 24.65 15.79 15.82 19.49 17.69 21.95 26.10 -0.94%
P/EPS 54.93 37.54 40.99 59.06 47.18 60.12 311.83 -25.11%
EY 1.82 2.66 2.44 1.69 2.12 1.66 0.32 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.38 1.70 1.94 1.75 1.84 2.12 -0.80%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 06/05/09 29/04/08 10/05/07 10/05/06 09/05/05 25/05/04 -
Price 8.55 5.70 6.10 6.30 5.20 5.45 4.66 -
P/RPS 24.39 16.82 16.64 20.46 18.03 23.01 20.97 2.54%
P/EPS 54.35 40.00 43.11 62.01 48.10 63.01 250.54 -22.47%
EY 1.84 2.50 2.32 1.61 2.08 1.59 0.40 28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.47 1.78 2.04 1.79 1.93 1.70 2.74%

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