[HLBANK] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 51.02%
YoY- 39.38%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,531,965 1,308,448 1,180,093 1,097,844 1,047,793 1,111,639 1,183,960 4.38%
PBT 825,730 614,894 562,978 558,285 400,980 605,522 555,220 6.83%
Tax -217,934 -167,392 -157,983 -157,204 -113,212 -183,743 -186,604 2.61%
NP 607,796 447,502 404,995 401,081 287,768 421,779 368,616 8.68%
-
NP to SH 607,831 448,387 404,995 401,081 287,768 421,779 368,616 8.68%
-
Tax Rate 26.39% 27.22% 28.06% 28.16% 28.23% 30.34% 33.61% -
Total Cost 924,169 860,946 775,098 696,763 760,025 689,860 815,344 2.10%
-
Net Worth 4,956,562 4,532,272 4,437,257 4,423,497 4,257,474 3,672,633 3,241,992 7.32%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 130,435 132,007 137,234 133,332 132,074 86,077 49,986 17.31%
Div Payout % 21.46% 29.44% 33.89% 33.24% 45.90% 20.41% 13.56% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,956,562 4,532,272 4,437,257 4,423,497 4,257,474 3,672,633 3,241,992 7.32%
NOSH 1,449,287 1,466,755 1,524,830 1,568,616 1,553,822 1,434,622 1,428,190 0.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 39.67% 34.20% 34.32% 36.53% 27.46% 37.94% 31.13% -
ROE 12.26% 9.89% 9.13% 9.07% 6.76% 11.48% 11.37% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 105.70 89.21 77.39 69.99 67.43 77.49 82.90 4.12%
EPS 41.94 30.57 26.56 25.57 18.52 29.40 25.81 8.41%
DPS 9.00 9.00 9.00 8.50 8.50 6.00 3.50 17.03%
NAPS 3.42 3.09 2.91 2.82 2.74 2.56 2.27 7.06%
Adjusted Per Share Value based on latest NOSH - 1,566,548
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 70.67 60.36 54.44 50.65 48.34 51.28 54.62 4.38%
EPS 28.04 20.68 18.68 18.50 13.28 19.46 17.00 8.68%
DPS 6.02 6.09 6.33 6.15 6.09 3.97 2.31 17.29%
NAPS 2.2865 2.0908 2.047 2.0406 1.964 1.6942 1.4956 7.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 5.80 6.00 5.10 5.20 5.80 4.22 4.98 -
P/RPS 5.49 6.73 6.59 7.43 8.60 5.45 6.01 -1.49%
P/EPS 13.83 19.63 19.20 20.34 31.32 14.35 19.29 -5.39%
EY 7.23 5.10 5.21 4.92 3.19 6.97 5.18 5.70%
DY 1.55 1.50 1.76 1.63 1.47 1.42 0.70 14.15%
P/NAPS 1.70 1.94 1.75 1.84 2.12 1.65 2.19 -4.12%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 10/05/07 10/05/06 09/05/05 25/05/04 08/05/03 19/04/02 -
Price 6.10 6.30 5.20 5.45 4.66 4.04 5.15 -
P/RPS 5.77 7.06 6.72 7.79 6.91 5.21 6.21 -1.21%
P/EPS 14.54 20.61 19.58 21.31 25.16 13.74 19.95 -5.13%
EY 6.88 4.85 5.11 4.69 3.97 7.28 5.01 5.42%
DY 1.48 1.43 1.73 1.56 1.82 1.49 0.68 13.82%
P/NAPS 1.78 2.04 1.79 1.93 1.70 1.58 2.27 -3.96%

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