[HLBANK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
19-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 47.91%
YoY- 12.06%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 732,488 373,707 1,554,223 1,183,960 812,197 405,220 1,498,898 -37.87%
PBT 393,304 197,268 706,152 555,220 378,185 188,062 603,548 -24.77%
Tax -115,027 -60,346 -203,150 -186,604 -128,975 -65,079 -209,302 -32.83%
NP 278,277 136,922 503,002 368,616 249,210 122,983 394,246 -20.67%
-
NP to SH 278,277 136,922 503,002 368,616 249,210 122,983 394,246 -20.67%
-
Tax Rate 29.25% 30.59% 28.77% 33.61% 34.10% 34.61% 34.68% -
Total Cost 454,211 236,785 1,051,221 815,344 562,987 282,237 1,104,652 -44.61%
-
Net Worth 3,600,388 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 2,846,085 16.91%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 86,065 - 157,188 49,986 49,984 - 189,271 -40.78%
Div Payout % 30.93% - 31.25% 13.56% 20.06% - 48.01% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,600,388 3,526,996 3,386,689 3,241,992 3,113,339 3,028,152 2,846,085 16.91%
NOSH 1,434,417 1,433,738 1,428,982 1,428,190 1,428,137 1,428,374 1,402,012 1.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 37.99% 36.64% 32.36% 31.13% 30.68% 30.35% 26.30% -
ROE 7.73% 3.88% 14.85% 11.37% 8.00% 4.06% 13.85% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 51.07 26.07 108.76 82.90 56.87 28.37 106.91 -38.80%
EPS 19.40 9.55 35.20 25.81 17.45 8.61 28.12 -21.86%
DPS 6.00 0.00 11.00 3.50 3.50 0.00 13.50 -41.67%
NAPS 2.51 2.46 2.37 2.27 2.18 2.12 2.03 15.15%
Adjusted Per Share Value based on latest NOSH - 1,428,301
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.79 17.24 71.70 54.62 37.47 18.69 69.15 -37.88%
EPS 12.84 6.32 23.20 17.00 11.50 5.67 18.19 -20.67%
DPS 3.97 0.00 7.25 2.31 2.31 0.00 8.73 -40.77%
NAPS 1.6609 1.6271 1.5623 1.4956 1.4362 1.3969 1.3129 16.91%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.50 4.88 5.35 4.98 3.64 3.14 3.28 -
P/RPS 8.81 18.72 4.92 6.01 6.40 11.07 3.07 101.55%
P/EPS 23.20 51.10 15.20 19.29 20.86 36.47 11.66 57.99%
EY 4.31 1.96 6.58 5.18 4.79 2.74 8.57 -36.67%
DY 1.33 0.00 2.06 0.70 0.96 0.00 4.12 -52.84%
P/NAPS 1.79 1.98 2.26 2.19 1.67 1.48 1.62 6.85%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 25/10/02 15/08/02 19/04/02 28/01/02 17/10/01 27/08/01 -
Price 4.62 4.96 5.70 5.15 3.90 3.26 3.68 -
P/RPS 9.05 19.03 5.24 6.21 6.86 11.49 3.44 90.23%
P/EPS 23.81 51.94 16.19 19.95 22.35 37.86 13.09 48.84%
EY 4.20 1.93 6.18 5.01 4.47 2.64 7.64 -32.81%
DY 1.30 0.00 1.93 0.68 0.90 0.00 3.67 -49.84%
P/NAPS 1.84 2.02 2.41 2.27 1.79 1.54 1.81 1.09%

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