[HLBANK] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 51.57%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,180,093 1,097,844 1,047,793 1,111,639 1,183,960 1,102,367 1,010,781 2.61%
PBT 562,978 558,285 400,980 605,522 555,220 471,051 405,515 5.61%
Tax -157,983 -157,204 -113,212 -183,743 -186,604 -142,106 -112,510 5.81%
NP 404,995 401,081 287,768 421,779 368,616 328,945 293,005 5.54%
-
NP to SH 404,995 401,081 287,768 421,779 368,616 328,945 293,005 5.54%
-
Tax Rate 28.06% 28.16% 28.23% 30.34% 33.61% 30.17% 27.74% -
Total Cost 775,098 696,763 760,025 689,860 815,344 773,422 717,776 1.28%
-
Net Worth 4,437,257 4,423,497 4,257,474 3,672,633 3,241,992 2,885,237 1,731,453 16.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 137,234 133,332 132,074 86,077 49,986 34,845 - -
Div Payout % 33.89% 33.24% 45.90% 20.41% 13.56% 10.59% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,437,257 4,423,497 4,257,474 3,672,633 3,241,992 2,885,237 1,731,453 16.97%
NOSH 1,524,830 1,568,616 1,553,822 1,434,622 1,428,190 1,393,834 577,151 17.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 34.32% 36.53% 27.46% 37.94% 31.13% 29.84% 28.99% -
ROE 9.13% 9.07% 6.76% 11.48% 11.37% 11.40% 16.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 77.39 69.99 67.43 77.49 82.90 79.09 175.13 -12.72%
EPS 26.56 25.57 18.52 29.40 25.81 23.60 21.27 3.76%
DPS 9.00 8.50 8.50 6.00 3.50 2.50 0.00 -
NAPS 2.91 2.82 2.74 2.56 2.27 2.07 3.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,435,020
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 54.44 50.65 48.34 51.28 54.62 50.85 46.63 2.61%
EPS 18.68 18.50 13.28 19.46 17.00 15.17 13.52 5.53%
DPS 6.33 6.15 6.09 3.97 2.31 1.61 0.00 -
NAPS 2.047 2.0406 1.964 1.6942 1.4956 1.331 0.7987 16.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.10 5.20 5.80 4.22 4.98 2.98 7.45 -
P/RPS 6.59 7.43 8.60 5.45 6.01 3.77 4.25 7.58%
P/EPS 19.20 20.34 31.32 14.35 19.29 12.63 14.67 4.58%
EY 5.21 4.92 3.19 6.97 5.18 7.92 6.81 -4.36%
DY 1.76 1.63 1.47 1.42 0.70 0.84 0.00 -
P/NAPS 1.75 1.84 2.12 1.65 2.19 1.44 2.48 -5.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 09/05/05 25/05/04 08/05/03 19/04/02 30/05/01 28/04/00 -
Price 5.20 5.45 4.66 4.04 5.15 3.22 6.90 -
P/RPS 6.72 7.79 6.91 5.21 6.21 4.07 3.94 9.30%
P/EPS 19.58 21.31 25.16 13.74 19.95 13.64 13.59 6.27%
EY 5.11 4.69 3.97 7.28 5.01 7.33 7.36 -5.89%
DY 1.73 1.56 1.82 1.49 0.68 0.78 0.00 -
P/NAPS 1.79 1.93 1.70 1.58 2.27 1.56 2.30 -4.09%

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