[HLBANK] QoQ 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- 2.64%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 373,707 370,263 371,763 406,977 405,220 396,531 369,315 0.79%
PBT 197,268 150,932 177,035 190,123 188,062 132,497 157,862 16.00%
Tax -60,346 -16,546 -57,629 -63,896 -65,079 -67,196 -50,145 13.12%
NP 136,922 134,386 119,406 126,227 122,983 65,301 107,717 17.32%
-
NP to SH 136,922 134,386 119,406 126,227 122,983 65,301 107,717 17.32%
-
Tax Rate 30.59% 10.96% 32.55% 33.61% 34.61% 50.72% 31.77% -
Total Cost 236,785 235,877 252,357 280,750 282,237 331,230 261,598 -6.42%
-
Net Worth 3,526,996 3,391,850 3,242,244 3,112,837 3,028,152 2,856,918 2,945,497 12.75%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 107,337 - 49,976 - 154,808 - -
Div Payout % - 79.87% - 39.59% - 237.07% - -
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 3,391,850 3,242,244 3,112,837 3,028,152 2,856,918 2,945,497 12.75%
NOSH 1,433,738 1,431,160 1,428,301 1,427,907 1,428,374 1,407,349 1,422,945 0.50%
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% 36.29% 32.12% 31.02% 30.35% 16.47% 29.17% -
ROE 3.88% 3.96% 3.68% 4.06% 4.06% 2.29% 3.66% -
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 25.87 26.03 28.50 28.37 28.18 25.95 0.30%
EPS 9.55 9.39 8.36 8.84 8.61 4.64 7.57 16.73%
DPS 0.00 7.50 0.00 3.50 0.00 11.00 0.00 -
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 18.23 18.06 18.14 19.85 19.77 19.34 18.02 0.77%
EPS 6.68 6.56 5.82 6.16 6.00 3.19 5.25 17.40%
DPS 0.00 5.24 0.00 2.44 0.00 7.55 0.00 -
NAPS 1.7205 1.6546 1.5816 1.5185 1.4772 1.3937 1.4369 12.74%
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 20.68 19.13 12.77 11.07 11.64 11.48 38.49%
P/EPS 51.10 56.98 59.57 41.18 36.47 70.69 39.37 18.96%
EY 1.96 1.76 1.68 2.43 2.74 1.41 2.54 -15.85%
DY 0.00 1.40 0.00 0.96 0.00 3.35 0.00 -
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 22.03 19.79 13.68 11.49 13.06 12.41 32.94%
P/EPS 51.94 60.70 61.60 44.12 37.86 79.31 42.54 14.22%
EY 1.93 1.65 1.62 2.27 2.64 1.26 2.35 -12.29%
DY 0.00 1.32 0.00 0.90 0.00 2.99 0.00 -
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