[HLBANK] YoY Cumulative Quarter Result on 30-Sep-2000 [#1]

Announcement Date
19-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- -64.59%
YoY- 109.08%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 343,207 373,707 405,220 372,652 227,794 0 -100.00%
PBT 180,875 197,268 188,062 178,253 86,001 0 -100.00%
Tax -50,740 -60,346 -65,079 -58,641 -28,793 0 -100.00%
NP 130,135 136,922 122,983 119,612 57,208 0 -100.00%
-
NP to SH 130,135 136,922 122,983 119,612 57,208 0 -100.00%
-
Tax Rate 28.05% 30.59% 34.61% 32.90% 33.48% - -
Total Cost 213,072 236,785 282,237 253,040 170,586 0 -100.00%
-
Net Worth 4,387,923 3,526,996 3,028,152 1,731,435 1,791,361 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 4,387,923 3,526,996 3,028,152 1,731,435 1,791,361 0 -100.00%
NOSH 1,502,713 1,433,738 1,428,374 577,145 577,858 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 37.92% 36.64% 30.35% 32.10% 25.11% 0.00% -
ROE 2.97% 3.88% 4.06% 6.91% 3.19% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 22.84 26.07 28.37 64.57 39.42 0.00 -100.00%
EPS 8.66 9.55 8.61 8.68 9.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.46 2.12 3.00 3.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 577,145
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 15.83 17.24 18.69 17.19 10.51 0.00 -100.00%
EPS 6.00 6.32 5.67 5.52 2.64 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0242 1.6271 1.3969 0.7987 0.8264 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 5.20 4.88 3.14 6.45 0.00 0.00 -
P/RPS 22.77 18.72 11.07 9.99 0.00 0.00 -100.00%
P/EPS 60.05 51.10 36.47 31.12 0.00 0.00 -100.00%
EY 1.67 1.96 2.74 3.21 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.98 1.48 2.15 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 05/11/03 25/10/02 17/10/01 19/10/00 19/10/99 - -
Price 5.50 4.96 3.26 3.98 0.00 0.00 -
P/RPS 24.08 19.03 11.49 6.16 0.00 0.00 -100.00%
P/EPS 63.51 51.94 37.86 19.20 0.00 0.00 -100.00%
EY 1.57 1.93 2.64 5.21 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.02 1.54 1.33 0.00 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