[HLBANK] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.18%
YoY- 31.66%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,117,624 4,006,795 4,042,418 4,013,796 4,010,112 3,877,605 3,895,897 3.75%
PBT 2,797,356 2,392,947 2,484,925 2,551,552 2,549,876 2,236,157 2,290,606 14.23%
Tax -619,408 -536,675 -565,141 -580,302 -639,340 -492,562 -506,662 14.31%
NP 2,177,948 1,856,272 1,919,784 1,971,250 1,910,536 1,743,595 1,783,944 14.21%
-
NP to SH 2,177,948 1,856,272 1,919,784 1,971,250 1,910,536 1,743,595 1,783,944 14.21%
-
Tax Rate 22.14% 22.43% 22.74% 22.74% 25.07% 22.03% 22.12% -
Total Cost 1,939,676 2,150,523 2,122,634 2,042,546 2,099,576 2,134,010 2,111,953 -5.51%
-
Net Worth 13,625,377 12,999,693 12,622,731 12,359,758 12,190,438 11,095,113 9,791,075 24.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 789,455 - 525,947 - 631,159 - -
Div Payout % - 42.53% - 26.68% - 36.20% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 13,625,377 12,999,693 12,622,731 12,359,758 12,190,438 11,095,113 9,791,075 24.62%
NOSH 1,760,384 1,754,344 1,753,157 1,753,157 1,751,499 1,660,945 1,631,845 5.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 52.89% 46.33% 47.49% 49.11% 47.64% 44.97% 45.79% -
ROE 15.98% 14.28% 15.21% 15.95% 15.67% 15.71% 18.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 233.90 228.39 230.58 228.95 228.95 233.46 238.74 -1.35%
EPS 123.72 105.81 0.00 112.44 109.08 104.97 0.00 -
DPS 0.00 45.00 0.00 30.00 0.00 38.00 0.00 -
NAPS 7.74 7.41 7.20 7.05 6.96 6.68 6.00 18.48%
Adjusted Per Share Value based on latest NOSH - 1,752,902
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.95 184.84 186.48 185.16 184.99 178.88 179.72 3.75%
EPS 100.47 85.63 88.56 90.94 88.14 80.43 82.30 14.21%
DPS 0.00 36.42 0.00 24.26 0.00 29.12 0.00 -
NAPS 6.2856 5.9969 5.823 5.7017 5.6236 5.1183 4.5168 24.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 13.98 13.90 14.46 14.78 13.40 12.44 12.62 -
P/RPS 5.98 6.09 6.27 6.46 5.85 5.33 5.29 8.50%
P/EPS 11.30 13.14 13.20 13.14 12.28 11.85 11.54 -1.39%
EY 8.85 7.61 7.57 7.61 8.14 8.44 8.66 1.45%
DY 0.00 3.24 0.00 2.03 0.00 3.05 0.00 -
P/NAPS 1.81 1.88 2.01 2.10 1.93 1.86 2.10 -9.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 09/05/13 22/02/13 14/11/12 28/08/12 16/05/12 -
Price 14.22 13.70 14.60 14.50 14.54 13.50 11.98 -
P/RPS 6.08 6.00 6.33 6.33 6.35 5.78 5.02 13.60%
P/EPS 11.49 12.95 13.33 12.90 13.33 12.86 10.96 3.19%
EY 8.70 7.72 7.50 7.75 7.50 7.78 9.13 -3.16%
DY 0.00 3.28 0.00 2.07 0.00 2.81 0.00 -
P/NAPS 1.84 1.85 2.03 2.06 2.09 2.02 2.00 -5.40%

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