[HLBANK] YoY 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- -19.78%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,017,014 577,914 508,046 491,024 532,898 449,903 439,059 15.01%
PBT 764,103 354,325 260,015 268,750 276,940 204,062 229,423 22.18%
Tax -174,763 -64,629 -32,060 -62,151 -71,537 -56,004 -64,828 17.95%
NP 589,340 289,696 227,955 206,599 205,403 148,058 164,595 23.66%
-
NP to SH 589,340 289,696 227,955 206,500 205,721 148,463 164,595 23.66%
-
Tax Rate 22.87% 18.24% 12.33% 23.13% 25.83% 27.44% 28.26% -
Total Cost 427,674 288,218 280,091 284,425 327,495 301,845 274,464 7.66%
-
Net Worth 9,791,642 7,071,776 6,202,463 5,637,087 4,972,196 4,515,262 4,430,818 14.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 9,791,642 7,071,776 6,202,463 5,637,087 4,972,196 4,515,262 4,430,818 14.11%
NOSH 1,631,940 1,452,110 1,449,173 1,449,122 1,453,858 1,461,250 1,522,617 1.16%
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 57.95% 50.13% 44.87% 42.08% 38.54% 32.91% 37.49% -
ROE 6.02% 4.10% 3.68% 3.66% 4.14% 3.29% 3.71% -
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 62.32 39.80 35.06 33.88 36.65 30.79 28.84 13.68%
EPS 0.00 19.95 15.73 14.25 14.15 10.16 10.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 49.61 28.19 24.78 23.95 26.00 21.95 21.42 15.01%
EPS 28.75 14.13 11.12 10.07 10.04 7.24 8.03 23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7765 3.4497 3.0257 2.7499 2.4255 2.2026 2.1614 14.11%
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 20.25 24.75 24.65 15.79 15.82 19.49 17.69 2.27%
P/EPS 34.95 49.37 54.93 37.54 40.99 59.06 47.18 -4.87%
EY 2.86 2.03 1.82 2.66 2.44 1.69 2.12 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 19.22 28.90 24.39 16.82 16.64 20.46 18.03 1.06%
P/EPS 33.17 57.64 54.35 40.00 43.11 62.01 48.10 -6.00%
EY 3.01 1.73 1.84 2.50 2.32 1.61 2.08 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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