[HLBANK] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -10.38%
YoY- -4.96%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,687,004 1,518,672 1,421,184 1,372,828 1,494,828 1,620,880 1,490,608 2.08%
PBT 793,600 789,948 780,100 723,500 789,072 752,248 713,012 1.79%
Tax -216,132 -221,424 -219,228 -202,960 -241,384 -260,316 -234,564 -1.35%
NP 577,468 568,524 560,872 520,540 547,688 491,932 478,448 3.18%
-
NP to SH 577,468 568,524 560,872 520,540 547,688 491,932 478,448 3.18%
-
Tax Rate 27.23% 28.03% 28.10% 28.05% 30.59% 34.61% 32.90% -
Total Cost 1,109,536 950,148 860,312 852,288 947,140 1,128,948 1,012,160 1.54%
-
Net Worth 4,388,756 4,539,022 4,568,294 4,387,923 3,526,996 3,028,152 1,731,435 16.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 4,388,756 4,539,022 4,568,294 4,387,923 3,526,996 3,028,152 1,731,435 16.75%
NOSH 1,443,670 1,528,290 1,580,724 1,502,713 1,433,738 1,428,374 577,145 16.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 34.23% 37.44% 39.47% 37.92% 36.64% 30.35% 32.10% -
ROE 13.16% 12.53% 12.28% 11.86% 15.53% 16.25% 27.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.86 99.37 89.91 91.36 104.26 113.48 258.27 -12.37%
EPS 40.00 37.20 35.48 34.64 38.20 34.44 34.72 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.97 2.89 2.92 2.46 2.12 3.00 0.22%
Adjusted Per Share Value based on latest NOSH - 1,502,713
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.82 70.06 65.56 63.33 68.96 74.77 68.76 2.08%
EPS 26.64 26.23 25.87 24.01 25.27 22.69 22.07 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0246 2.0939 2.1074 2.0242 1.6271 1.3969 0.7987 16.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.35 5.35 5.15 5.20 4.88 3.14 6.45 -
P/RPS 4.58 5.38 5.73 5.69 4.68 2.77 2.50 10.61%
P/EPS 13.38 14.38 14.51 15.01 12.77 9.12 7.78 9.45%
EY 7.48 6.95 6.89 6.66 7.83 10.97 12.85 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.80 1.78 1.78 1.98 1.48 2.15 -3.27%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/11/06 08/11/05 09/11/04 05/11/03 25/10/02 17/10/01 19/10/00 -
Price 5.30 5.15 5.20 5.50 4.96 3.26 3.98 -
P/RPS 4.54 5.18 5.78 6.02 4.76 2.87 1.54 19.73%
P/EPS 13.25 13.84 14.66 15.88 12.98 9.47 4.80 18.43%
EY 7.55 7.22 6.82 6.30 7.70 10.56 20.83 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.73 1.80 1.88 2.02 1.54 1.33 4.57%

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