[HLBANK] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- 27.59%
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,455,236 1,394,221 1,484,434 1,554,223 1,498,898 1,044,918 823,991 -0.60%
PBT 713,435 528,721 801,886 706,152 603,548 465,708 107,055 -1.99%
Tax -199,996 -146,761 -221,053 -203,150 -209,302 -127,960 10,293 -
NP 513,439 381,960 580,833 503,002 394,246 337,748 117,348 -1.55%
-
NP to SH 513,439 381,960 580,833 503,002 394,246 337,748 117,348 -1.55%
-
Tax Rate 28.03% 27.76% 27.57% 28.77% 34.68% 27.48% -9.61% -
Total Cost 941,797 1,012,261 903,601 1,051,221 1,104,652 707,170 706,643 -0.30%
-
Net Worth 4,503,110 4,368,823 3,901,866 3,386,689 2,846,085 2,037,338 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 375,259 374,470 502,078 157,188 189,271 - - -100.00%
Div Payout % 73.09% 98.04% 86.44% 31.25% 48.01% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 4,503,110 4,368,823 3,901,866 3,386,689 2,846,085 2,037,338 0 -100.00%
NOSH 1,563,579 1,560,294 1,434,509 1,428,982 1,402,012 577,149 577,858 -1.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 35.28% 27.40% 39.13% 32.36% 26.30% 32.32% 14.24% -
ROE 11.40% 8.74% 14.89% 14.85% 13.85% 16.58% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 93.07 89.36 103.48 108.76 106.91 181.05 142.59 0.45%
EPS 32.83 24.48 40.49 35.20 28.12 58.52 20.33 -0.50%
DPS 24.00 24.00 35.00 11.00 13.50 0.00 0.00 -100.00%
NAPS 2.88 2.80 2.72 2.37 2.03 3.53 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,431,160
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 67.13 64.32 68.48 71.70 69.15 48.20 38.01 -0.60%
EPS 23.69 17.62 26.79 23.20 18.19 15.58 5.41 -1.55%
DPS 17.31 17.27 23.16 7.25 8.73 0.00 0.00 -100.00%
NAPS 2.0774 2.0154 1.80 1.5623 1.3129 0.9399 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.20 4.84 4.62 5.35 3.28 6.10 0.00 -
P/RPS 5.59 5.42 4.46 4.92 3.07 3.37 0.00 -100.00%
P/EPS 15.84 19.77 11.41 15.20 11.66 10.42 0.00 -100.00%
EY 6.31 5.06 8.76 6.58 8.57 9.59 0.00 -100.00%
DY 4.62 4.96 7.58 2.06 4.12 0.00 0.00 -100.00%
P/NAPS 1.81 1.73 1.70 2.26 1.62 1.73 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 27/08/04 18/08/03 15/08/02 27/08/01 28/08/00 19/10/99 -
Price 5.50 5.00 5.15 5.70 3.68 7.05 0.00 -
P/RPS 5.91 5.60 4.98 5.24 3.44 3.89 0.00 -100.00%
P/EPS 16.75 20.42 12.72 16.19 13.09 12.05 0.00 -100.00%
EY 5.97 4.90 7.86 6.18 7.64 8.30 0.00 -100.00%
DY 4.36 4.80 6.80 1.93 3.67 0.00 0.00 -100.00%
P/NAPS 1.91 1.79 1.89 2.41 1.81 2.00 0.00 -100.00%

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