[HLBANK] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 30.51%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,621,752 2,159,148 2,046,708 2,200,524 1,899,384 1,687,004 1,518,672 15.57%
PBT 2,054,992 1,269,524 1,155,308 1,263,516 1,022,808 793,600 789,948 17.26%
Tax -456,832 -240,724 -218,644 -296,000 -270,384 -216,132 -221,424 12.82%
NP 1,598,160 1,028,800 936,664 967,516 752,424 577,468 568,524 18.78%
-
NP to SH 1,598,160 1,028,800 936,844 968,172 753,064 577,468 568,524 18.78%
-
Tax Rate 22.23% 18.96% 18.93% 23.43% 26.44% 27.23% 28.03% -
Total Cost 2,023,592 1,130,348 1,110,044 1,233,008 1,146,960 1,109,536 950,148 13.42%
-
Net Worth 7,871,569 6,807,381 6,014,700 5,319,148 4,797,232 4,388,756 4,539,022 9.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 7,871,569 6,807,381 6,014,700 5,319,148 4,797,232 4,388,756 4,539,022 9.60%
NOSH 1,455,003 1,451,467 1,449,325 1,449,359 1,449,314 1,443,670 1,528,290 -0.81%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 44.13% 47.65% 45.76% 43.97% 39.61% 34.23% 37.44% -
ROE 20.30% 15.11% 15.58% 18.20% 15.70% 13.16% 12.53% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 248.92 148.76 141.22 151.83 131.05 116.86 99.37 16.52%
EPS 109.84 70.88 64.64 66.80 51.96 40.00 37.20 19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.41 4.69 4.15 3.67 3.31 3.04 2.97 10.50%
Adjusted Per Share Value based on latest NOSH - 1,449,359
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 167.08 99.60 94.42 101.51 87.62 77.82 70.06 15.57%
EPS 73.73 47.46 43.22 44.66 34.74 26.64 26.23 18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6313 3.1403 2.7747 2.4538 2.213 2.0246 2.0939 9.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 10.18 9.11 6.57 5.65 5.90 5.35 5.35 -
P/RPS 4.09 6.12 4.65 3.72 4.50 4.58 5.38 -4.46%
P/EPS 9.27 12.85 10.16 8.46 11.35 13.38 14.38 -7.05%
EY 10.79 7.78 9.84 11.82 8.81 7.48 6.95 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.94 1.58 1.54 1.78 1.76 1.80 0.72%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 16/11/10 11/11/09 11/11/08 06/11/07 08/11/06 08/11/05 -
Price 10.40 9.57 8.35 5.05 6.25 5.30 5.15 -
P/RPS 4.18 6.43 5.91 3.33 4.77 4.54 5.18 -3.51%
P/EPS 9.47 13.50 12.92 7.56 12.03 13.25 13.84 -6.12%
EY 10.56 7.41 7.74 13.23 8.31 7.55 7.22 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.01 1.38 1.89 1.74 1.73 1.75%

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