[HLBANK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 102.64%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 373,707 1,554,223 1,183,960 812,197 405,220 1,498,898 1,102,367 -51.34%
PBT 197,268 706,152 555,220 378,185 188,062 603,548 471,051 -43.99%
Tax -60,346 -203,150 -186,604 -128,975 -65,079 -209,302 -142,106 -43.47%
NP 136,922 503,002 368,616 249,210 122,983 394,246 328,945 -44.22%
-
NP to SH 136,922 503,002 368,616 249,210 122,983 394,246 328,945 -44.22%
-
Tax Rate 30.59% 28.77% 33.61% 34.10% 34.61% 34.68% 30.17% -
Total Cost 236,785 1,051,221 815,344 562,987 282,237 1,104,652 773,422 -54.54%
-
Net Worth 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 2,846,085 2,885,237 14.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 157,188 49,986 49,984 - 189,271 34,845 -
Div Payout % - 31.25% 13.56% 20.06% - 48.01% 10.59% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 2,846,085 2,885,237 14.31%
NOSH 1,433,738 1,428,982 1,428,190 1,428,137 1,428,374 1,402,012 1,393,834 1.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 36.64% 32.36% 31.13% 30.68% 30.35% 26.30% 29.84% -
ROE 3.88% 14.85% 11.37% 8.00% 4.06% 13.85% 11.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.07 108.76 82.90 56.87 28.37 106.91 79.09 -52.25%
EPS 9.55 35.20 25.81 17.45 8.61 28.12 23.60 -45.26%
DPS 0.00 11.00 3.50 3.50 0.00 13.50 2.50 -
NAPS 2.46 2.37 2.27 2.18 2.12 2.03 2.07 12.18%
Adjusted Per Share Value based on latest NOSH - 1,427,907
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 17.24 71.70 54.62 37.47 18.69 69.15 50.85 -51.34%
EPS 6.32 23.20 17.00 11.50 5.67 18.19 15.17 -44.18%
DPS 0.00 7.25 2.31 2.31 0.00 8.73 1.61 -
NAPS 1.6271 1.5623 1.4956 1.4362 1.3969 1.3129 1.331 14.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.88 5.35 4.98 3.64 3.14 3.28 2.98 -
P/RPS 18.72 4.92 6.01 6.40 11.07 3.07 3.77 190.77%
P/EPS 51.10 15.20 19.29 20.86 36.47 11.66 12.63 153.69%
EY 1.96 6.58 5.18 4.79 2.74 8.57 7.92 -60.54%
DY 0.00 2.06 0.70 0.96 0.00 4.12 0.84 -
P/NAPS 1.98 2.26 2.19 1.67 1.48 1.62 1.44 23.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/10/02 15/08/02 19/04/02 28/01/02 17/10/01 27/08/01 30/05/01 -
Price 4.96 5.70 5.15 3.90 3.26 3.68 3.22 -
P/RPS 19.03 5.24 6.21 6.86 11.49 3.44 4.07 179.35%
P/EPS 51.94 16.19 19.95 22.35 37.86 13.09 13.64 143.65%
EY 1.93 6.18 5.01 4.47 2.64 7.64 7.33 -58.88%
DY 0.00 1.93 0.68 0.90 0.00 3.67 0.78 -
P/NAPS 2.02 2.41 2.27 1.79 1.54 1.81 1.56 18.78%

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