[HLBANK] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 0.67%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,714,520 4,550,649 4,531,641 4,549,964 4,384,968 4,177,862 4,131,972 9.18%
PBT 3,121,568 2,748,252 2,757,724 2,742,498 2,698,476 2,381,699 2,209,714 25.87%
Tax -565,696 -603,236 -541,592 -557,374 -527,968 -478,282 -416,550 22.61%
NP 2,555,872 2,145,016 2,216,132 2,185,124 2,170,508 1,903,417 1,793,164 26.62%
-
NP to SH 2,555,872 2,145,016 2,216,132 2,185,124 2,170,508 1,903,417 1,793,164 26.62%
-
Tax Rate 18.12% 21.95% 19.64% 20.32% 19.57% 20.08% 18.85% -
Total Cost 2,158,648 2,405,633 2,315,509 2,364,840 2,214,460 2,274,445 2,338,808 -5.19%
-
Net Worth 23,319,839 22,684,628 22,091,076 21,824,994 21,845,449 19,683,995 18,598,072 16.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 920,476 409,094 613,636 - 782,019 372,333 -
Div Payout % - 42.91% 18.46% 28.08% - 41.09% 20.76% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,319,839 22,684,628 22,091,076 21,824,994 21,845,449 19,683,995 18,598,072 16.26%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 54.21% 47.14% 48.90% 48.03% 49.50% 45.56% 43.40% -
ROE 10.96% 9.46% 10.03% 10.01% 9.94% 9.67% 9.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 230.47 222.47 221.55 222.44 214.38 219.04 221.95 2.54%
EPS 124.96 104.86 108.35 106.82 106.12 99.79 96.32 18.93%
DPS 0.00 45.00 20.00 30.00 0.00 41.00 20.00 -
NAPS 11.40 11.09 10.80 10.67 10.68 10.32 9.99 9.19%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 217.49 209.93 209.05 209.90 202.28 192.73 190.61 9.18%
EPS 117.91 98.95 102.23 100.80 100.13 87.81 82.72 26.62%
DPS 0.00 42.46 18.87 28.31 0.00 36.08 17.18 -
NAPS 10.7578 10.4647 10.1909 10.0682 10.0776 9.0805 8.5796 16.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 15.86 15.66 13.76 13.50 13.12 13.18 13.50 -
P/RPS 6.88 7.04 6.21 6.07 6.12 6.02 6.08 8.58%
P/EPS 12.69 14.93 12.70 12.64 12.36 13.21 14.02 -6.42%
EY 7.88 6.70 7.87 7.91 8.09 7.57 7.13 6.88%
DY 0.00 2.87 1.45 2.22 0.00 3.11 1.48 -
P/NAPS 1.39 1.41 1.27 1.27 1.23 1.28 1.35 1.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 29/05/17 21/02/17 22/11/16 29/08/16 24/05/16 -
Price 15.14 15.50 13.96 13.50 13.12 13.12 13.40 -
P/RPS 6.57 6.97 6.30 6.07 6.12 5.99 6.04 5.76%
P/EPS 12.12 14.78 12.88 12.64 12.36 13.15 13.91 -8.76%
EY 8.25 6.77 7.76 7.91 8.09 7.61 7.19 9.59%
DY 0.00 2.90 1.43 2.22 0.00 3.13 1.49 -
P/NAPS 1.33 1.40 1.29 1.27 1.23 1.27 1.34 -0.49%

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