[HLBANK] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 16.68%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,455,236 1,394,221 1,484,434 1,554,761 1,498,899 1,302,336 2.24%
PBT 713,435 528,721 801,886 710,069 603,548 569,069 4.62%
Tax -199,996 -146,761 -221,053 -203,764 -209,302 -145,013 6.63%
NP 513,439 381,960 580,833 506,305 394,246 424,056 3.89%
-
NP to SH 513,439 381,960 580,833 506,305 394,246 424,056 3.89%
-
Tax Rate 28.03% 27.76% 27.57% 28.70% 34.68% 25.48% -
Total Cost 941,797 1,012,261 903,601 1,048,456 1,104,653 878,280 1.40%
-
Net Worth 4,482,609 4,425,127 3,901,053 3,391,850 2,969,506 1,823,784 19.69%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 375,284 379,314 502,025 157,313 189,324 77,914 36.92%
Div Payout % 73.09% 99.31% 86.43% 31.07% 48.02% 18.37% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,482,609 4,425,127 3,901,053 3,391,850 2,969,506 1,823,784 19.69%
NOSH 1,556,461 1,580,402 1,434,210 1,431,160 1,407,349 577,146 21.93%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 35.28% 27.40% 39.13% 32.56% 26.30% 32.56% -
ROE 11.45% 8.63% 14.89% 14.93% 13.28% 23.25% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 93.50 88.22 103.50 108.64 106.51 225.65 -16.14%
EPS 32.99 24.17 40.50 35.38 28.01 73.47 -14.78%
DPS 24.00 24.00 35.00 11.00 13.45 13.50 12.18%
NAPS 2.88 2.80 2.72 2.37 2.11 3.16 -1.83%
Adjusted Per Share Value based on latest NOSH - 1,431,160
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.99 68.01 72.41 75.84 73.12 63.53 2.24%
EPS 25.05 18.63 28.33 24.70 19.23 20.69 3.89%
DPS 18.31 18.50 24.49 7.67 9.24 3.80 36.93%
NAPS 2.1867 2.1587 1.903 1.6546 1.4486 0.8897 19.69%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.20 4.84 4.62 5.35 3.28 6.10 -
P/RPS 5.56 5.49 4.46 4.92 3.08 2.70 15.53%
P/EPS 15.76 20.03 11.41 15.12 11.71 8.30 13.67%
EY 6.34 4.99 8.77 6.61 8.54 12.05 -12.04%
DY 4.62 4.96 7.58 2.06 4.10 2.21 15.88%
P/NAPS 1.81 1.73 1.70 2.26 1.55 1.93 -1.27%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 27/08/04 18/08/03 15/08/02 27/08/01 28/08/00 -
Price 5.50 5.00 5.15 5.70 3.68 7.05 -
P/RPS 5.88 5.67 4.98 5.25 3.46 3.12 13.50%
P/EPS 16.67 20.69 12.72 16.11 13.14 9.60 11.66%
EY 6.00 4.83 7.86 6.21 7.61 10.42 -10.44%
DY 4.36 4.80 6.80 1.93 3.66 1.91 17.93%
P/NAPS 1.91 1.79 1.89 2.41 1.74 2.23 -3.04%

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