Highlights

[HLBANK] QoQ Quarter Result on 2020-06-30 [#4]

Stock [HLBANK]: HONG LEONG BANK BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     6.47%    YoY -     -10.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,196,654 1,129,066 1,237,544 1,215,092 1,167,824 1,166,816 1,142,170 3.16%
  QoQ % 5.99% -8.77% 1.85% 4.05% 0.09% 2.16% -
  Horiz. % 104.77% 98.85% 108.35% 106.38% 102.25% 102.16% 100.00%
PBT 648,682 637,194 856,968 846,553 733,029 778,655 823,201 -14.70%
  QoQ % 1.80% -25.65% 1.23% 15.49% -5.86% -5.41% -
  Horiz. % 78.80% 77.40% 104.10% 102.84% 89.05% 94.59% 100.00%
Tax -79,267 -102,404 -155,154 -157,975 -96,581 -144,757 -135,955 -30.23%
  QoQ % 22.59% 34.00% 1.79% -63.57% 33.28% -6.47% -
  Horiz. % 58.30% 75.32% 114.12% 116.20% 71.04% 106.47% 100.00%
NP 569,415 534,790 701,814 688,578 636,448 633,898 687,246 -11.79%
  QoQ % 6.47% -23.80% 1.92% 8.19% 0.40% -7.76% -
  Horiz. % 82.85% 77.82% 102.12% 100.19% 92.61% 92.24% 100.00%
NP to SH 569,415 534,790 701,814 688,578 636,448 633,898 687,246 -11.79%
  QoQ % 6.47% -23.80% 1.92% 8.19% 0.40% -7.76% -
  Horiz. % 82.85% 77.82% 102.12% 100.19% 92.61% 92.24% 100.00%
Tax Rate 12.22 % 16.07 % 18.10 % 18.66 % 13.18 % 18.59 % 16.52 % -18.22%
  QoQ % -23.96% -11.22% -3.00% 41.58% -29.10% 12.53% -
  Horiz. % 73.97% 97.28% 109.56% 112.95% 79.78% 112.53% 100.00%
Total Cost 627,239 594,276 535,730 526,514 531,376 532,918 454,924 23.90%
  QoQ % 5.55% 10.93% 1.75% -0.91% -0.29% 17.14% -
  Horiz. % 137.88% 130.63% 117.76% 115.74% 116.81% 117.14% 100.00%
Net Worth 27,221,136 26,360,066 26,051,994 26,095,481 25,472,637 24,898,371 24,468,126 7.37%
  QoQ % 3.27% 1.18% -0.17% 2.45% 2.31% 1.76% -
  Horiz. % 111.25% 107.73% 106.47% 106.65% 104.11% 101.76% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 409,340 - 327,440 - 695,638 - 327,332 16.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.05% 0.00% 100.03% 0.00% 212.52% 0.00% 100.00%
Div Payout % 71.89 % - % 46.66 % - % 109.30 % - % 47.63 % 31.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.93% 0.00% 97.96% 0.00% 229.48% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 27,221,136 26,360,066 26,051,994 26,095,481 25,472,637 24,898,371 24,468,126 7.37%
  QoQ % 3.27% 1.18% -0.17% 2.45% 2.31% 1.76% -
  Horiz. % 111.25% 107.73% 106.47% 106.65% 104.11% 101.76% 100.00%
NOSH 2,046,702 2,046,589 2,046,504 2,048,311 2,045,995 2,045,881 2,045,830 0.03%
  QoQ % 0.01% 0.00% -0.09% 0.11% 0.01% 0.00% -
  Horiz. % 100.04% 100.04% 100.03% 100.12% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 47.58 % 47.37 % 56.71 % 56.67 % 54.50 % 54.33 % 60.17 % -14.50%
  QoQ % 0.44% -16.47% 0.07% 3.98% 0.31% -9.71% -
  Horiz. % 79.08% 78.73% 94.25% 94.18% 90.58% 90.29% 100.00%
ROE 2.09 % 2.03 % 2.69 % 2.64 % 2.50 % 2.55 % 2.81 % -17.92%
  QoQ % 2.96% -24.54% 1.89% 5.60% -1.96% -9.25% -
  Horiz. % 74.38% 72.24% 95.73% 93.95% 88.97% 90.75% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 58.47 55.17 60.47 59.32 57.08 57.03 55.83 3.13%
  QoQ % 5.98% -8.76% 1.94% 3.92% 0.09% 2.15% -
  Horiz. % 104.73% 98.82% 108.31% 106.25% 102.24% 102.15% 100.00%
EPS 27.82 26.13 34.29 33.65 31.11 30.98 33.59 -11.82%
  QoQ % 6.47% -23.80% 1.90% 8.16% 0.42% -7.77% -
  Horiz. % 82.82% 77.79% 102.08% 100.18% 92.62% 92.23% 100.00%
DPS 20.00 0.00 16.00 0.00 34.00 0.00 16.00 16.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 100.00% 0.00% 212.50% 0.00% 100.00%
NAPS 13.3000 12.8800 12.7300 12.7400 12.4500 12.1700 11.9600 7.34%
  QoQ % 3.26% 1.18% -0.08% 2.33% 2.30% 1.76% -
  Horiz. % 111.20% 107.69% 106.44% 106.52% 104.10% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 55.20 52.09 57.09 56.05 53.87 53.83 52.69 3.15%
  QoQ % 5.97% -8.76% 1.86% 4.05% 0.07% 2.16% -
  Horiz. % 104.76% 98.86% 108.35% 106.38% 102.24% 102.16% 100.00%
EPS 26.27 24.67 32.38 31.77 29.36 29.24 31.70 -11.78%
  QoQ % 6.49% -23.81% 1.92% 8.21% 0.41% -7.76% -
  Horiz. % 82.87% 77.82% 102.15% 100.22% 92.62% 92.24% 100.00%
DPS 18.88 0.00 15.11 0.00 32.09 0.00 15.10 16.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.03% 0.00% 100.07% 0.00% 212.52% 0.00% 100.00%
NAPS 12.5575 12.1603 12.0182 12.0382 11.7509 11.4860 11.2875 7.37%
  QoQ % 3.27% 1.18% -0.17% 2.44% 2.31% 1.76% -
  Horiz. % 111.25% 107.73% 106.47% 106.65% 104.11% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 14.0800 13.4600 17.3000 16.3600 19.0000 20.3000 20.4000 -
P/RPS 24.08 24.40 28.61 27.58 33.29 35.59 36.54 -24.29%
  QoQ % -1.31% -14.72% 3.73% -17.15% -6.46% -2.60% -
  Horiz. % 65.90% 66.78% 78.30% 75.48% 91.11% 97.40% 100.00%
P/EPS 50.61 51.51 50.45 48.67 61.08 65.52 60.73 -11.45%
  QoQ % -1.75% 2.10% 3.66% -20.32% -6.78% 7.89% -
  Horiz. % 83.34% 84.82% 83.07% 80.14% 100.58% 107.89% 100.00%
EY 1.98 1.94 1.98 2.05 1.64 1.53 1.65 12.94%
  QoQ % 2.06% -2.02% -3.41% 25.00% 7.19% -7.27% -
  Horiz. % 120.00% 117.58% 120.00% 124.24% 99.39% 92.73% 100.00%
DY 1.42 0.00 0.92 0.00 1.79 0.00 0.78 49.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.05% 0.00% 117.95% 0.00% 229.49% 0.00% 100.00%
P/NAPS 1.06 1.05 1.36 1.28 1.53 1.67 1.71 -27.32%
  QoQ % 0.95% -22.79% 6.25% -16.34% -8.38% -2.34% -
  Horiz. % 61.99% 61.40% 79.53% 74.85% 89.47% 97.66% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 26/02/20 27/11/19 28/08/19 28/05/19 26/02/19 -
Price 14.0000 13.6600 15.2000 16.8600 16.2600 18.9400 21.3000 -
P/RPS 23.94 24.76 25.14 28.42 28.49 33.21 38.15 -26.72%
  QoQ % -3.31% -1.51% -11.54% -0.25% -14.21% -12.95% -
  Horiz. % 62.75% 64.90% 65.90% 74.50% 74.68% 87.05% 100.00%
P/EPS 50.32 52.28 44.32 50.15 52.27 61.13 63.41 -14.30%
  QoQ % -3.75% 17.96% -11.63% -4.06% -14.49% -3.60% -
  Horiz. % 79.36% 82.45% 69.89% 79.09% 82.43% 96.40% 100.00%
EY 1.99 1.91 2.26 1.99 1.91 1.64 1.58 16.64%
  QoQ % 4.19% -15.49% 13.57% 4.19% 16.46% 3.80% -
  Horiz. % 125.95% 120.89% 143.04% 125.95% 120.89% 103.80% 100.00%
DY 1.43 0.00 1.05 0.00 2.09 0.00 0.75 53.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.67% 0.00% 140.00% 0.00% 278.67% 0.00% 100.00%
P/NAPS 1.05 1.06 1.19 1.32 1.31 1.56 1.78 -29.69%
  QoQ % -0.94% -10.92% -9.85% 0.76% -16.03% -12.36% -
  Horiz. % 58.99% 59.55% 66.85% 74.16% 73.60% 87.64% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS