[HLBANK] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 12.55%
YoY- 105.79%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 379,151 358,781 373,707 370,263 371,763 406,977 405,220 -4.34%
PBT 212,218 196,036 197,268 150,932 177,035 190,123 188,062 8.39%
Tax -68,716 -54,681 -60,346 -16,546 -57,629 -63,896 -65,079 3.69%
NP 143,502 141,355 136,922 134,386 119,406 126,227 122,983 10.84%
-
NP to SH 143,502 141,355 136,922 134,386 119,406 126,227 122,983 10.84%
-
Tax Rate 32.38% 27.89% 30.59% 10.96% 32.55% 33.61% 34.61% -
Total Cost 235,649 217,426 236,785 235,877 252,357 280,750 282,237 -11.34%
-
Net Worth 3,673,651 3,602,040 3,526,996 3,391,850 3,242,244 3,112,837 3,028,152 13.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 86,104 - 107,337 - 49,976 - -
Div Payout % - 60.91% - 79.87% - 39.59% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,673,651 3,602,040 3,526,996 3,391,850 3,242,244 3,112,837 3,028,152 13.76%
NOSH 1,435,020 1,435,076 1,433,738 1,431,160 1,428,301 1,427,907 1,428,374 0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 37.85% 39.40% 36.64% 36.29% 32.12% 31.02% 30.35% -
ROE 3.91% 3.92% 3.88% 3.96% 3.68% 4.06% 4.06% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.42 25.00 26.07 25.87 26.03 28.50 28.37 -4.64%
EPS 10.00 9.85 9.55 9.39 8.36 8.84 8.61 10.50%
DPS 0.00 6.00 0.00 7.50 0.00 3.50 0.00 -
NAPS 2.56 2.51 2.46 2.37 2.27 2.18 2.12 13.41%
Adjusted Per Share Value based on latest NOSH - 1,431,160
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.49 16.55 17.24 17.08 17.15 18.77 18.69 -4.33%
EPS 6.62 6.52 6.32 6.20 5.51 5.82 5.67 10.88%
DPS 0.00 3.97 0.00 4.95 0.00 2.31 0.00 -
NAPS 1.6947 1.6617 1.6271 1.5647 1.4957 1.436 1.3969 13.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.22 4.50 4.88 5.35 4.98 3.64 3.14 -
P/RPS 15.97 18.00 18.72 20.68 19.13 12.77 11.07 27.70%
P/EPS 42.20 45.69 51.10 56.98 59.57 41.18 36.47 10.22%
EY 2.37 2.19 1.96 1.76 1.68 2.43 2.74 -9.22%
DY 0.00 1.33 0.00 1.40 0.00 0.96 0.00 -
P/NAPS 1.65 1.79 1.98 2.26 2.19 1.67 1.48 7.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 20/02/03 25/10/02 15/08/02 19/04/02 28/01/02 17/10/01 -
Price 4.04 4.62 4.96 5.70 5.15 3.90 3.26 -
P/RPS 15.29 18.48 19.03 22.03 19.79 13.68 11.49 21.00%
P/EPS 40.40 46.90 51.94 60.70 61.60 44.12 37.86 4.42%
EY 2.48 2.13 1.93 1.65 1.62 2.27 2.64 -4.08%
DY 0.00 1.30 0.00 1.32 0.00 0.90 0.00 -
P/NAPS 1.58 1.84 2.02 2.41 2.27 1.79 1.54 1.72%

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