[HLBANK] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 68.83%
YoY- 103.43%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 988,107 948,265 1,024,916 1,017,014 577,914 508,046 491,024 12.35%
PBT 662,693 639,522 587,918 764,103 354,325 260,015 268,750 16.22%
Tax -143,527 -139,473 -133,705 -174,763 -64,629 -32,060 -62,151 14.96%
NP 519,166 500,049 454,213 589,340 289,696 227,955 206,599 16.59%
-
NP to SH 519,166 500,049 454,213 589,340 289,696 227,955 206,500 16.60%
-
Tax Rate 21.66% 21.81% 22.74% 22.87% 18.24% 12.33% 23.13% -
Total Cost 468,941 448,216 570,703 427,674 288,218 280,091 284,425 8.68%
-
Net Worth 15,597,944 13,980,243 12,620,894 9,791,642 7,071,776 6,202,463 5,637,087 18.47%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 15,597,944 13,980,243 12,620,894 9,791,642 7,071,776 6,202,463 5,637,087 18.47%
NOSH 1,766,471 1,760,735 1,752,902 1,631,940 1,452,110 1,449,173 1,449,122 3.35%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 52.54% 52.73% 44.32% 57.95% 50.13% 44.87% 42.08% -
ROE 3.33% 3.58% 3.60% 6.02% 4.10% 3.68% 3.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.94 53.86 58.47 62.32 39.80 35.06 33.88 8.71%
EPS 29.39 28.40 0.00 0.00 19.95 15.73 14.25 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.83 7.94 7.20 6.00 4.87 4.28 3.89 14.63%
Adjusted Per Share Value based on latest NOSH - 1,631,940
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 48.20 46.26 50.00 49.61 28.19 24.78 23.95 12.35%
EPS 25.33 24.39 22.16 28.75 14.13 11.12 10.07 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.609 6.8198 6.1567 4.7765 3.4497 3.0257 2.7499 18.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 14.26 14.14 14.46 12.62 9.85 8.64 5.35 -
P/RPS 25.49 26.26 24.73 20.25 24.75 24.65 15.79 8.30%
P/EPS 48.52 49.79 55.80 34.95 49.37 54.93 37.54 4.36%
EY 2.06 2.01 1.79 2.86 2.03 1.82 2.66 -4.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.78 2.01 2.10 2.02 2.02 1.38 2.60%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 -
Price 13.72 14.00 14.60 11.98 11.50 8.55 5.70 -
P/RPS 24.53 26.00 24.97 19.22 28.90 24.39 16.82 6.48%
P/EPS 46.68 49.30 56.34 33.17 57.64 54.35 40.00 2.60%
EY 2.14 2.03 1.77 3.01 1.73 1.84 2.50 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.76 2.03 2.00 2.36 2.00 1.47 0.88%

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