[HLBANK] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[HLBANK] HONG LEONG BANK BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 26.5%
YoY- 1.36%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 550,131 474,846 421,751 379,668 355,296 343,207 373,707 6.65%
PBT 315,879 255,702 198,400 197,487 195,025 180,875 197,268 8.15%
Tax -74,000 -67,596 -54,033 -55,356 -54,807 -50,740 -60,346 3.45%
NP 241,879 188,106 144,367 142,131 140,218 130,135 136,922 9.93%
-
NP to SH 242,043 188,266 144,367 142,131 140,218 130,135 136,922 9.95%
-
Tax Rate 23.43% 26.44% 27.23% 28.03% 28.10% 28.05% 30.59% -
Total Cost 308,252 286,740 277,384 237,537 215,078 213,072 236,785 4.48%
-
Net Worth 5,319,148 4,797,232 4,388,756 4,539,022 4,568,294 4,387,923 3,526,996 7.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 5,319,148 4,797,232 4,388,756 4,539,022 4,568,294 4,387,923 3,526,996 7.08%
NOSH 1,449,359 1,449,314 1,443,670 1,528,290 1,580,724 1,502,713 1,433,738 0.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 43.97% 39.61% 34.23% 37.44% 39.47% 37.92% 36.64% -
ROE 4.55% 3.92% 3.29% 3.13% 3.07% 2.97% 3.88% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.96 32.76 29.21 24.84 22.48 22.84 26.07 6.45%
EPS 16.70 12.99 10.00 9.30 8.87 8.66 9.55 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.31 3.04 2.97 2.89 2.92 2.46 6.88%
Adjusted Per Share Value based on latest NOSH - 1,528,290
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.38 21.91 19.46 17.51 16.39 15.83 17.24 6.65%
EPS 11.17 8.68 6.66 6.56 6.47 6.00 6.32 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4538 2.213 2.0246 2.0939 2.1074 2.0242 1.6271 7.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.65 5.90 5.35 5.35 5.15 5.20 4.88 -
P/RPS 14.89 18.01 18.31 21.54 22.91 22.77 18.72 -3.73%
P/EPS 33.83 45.42 53.50 57.53 58.06 60.05 51.10 -6.63%
EY 2.96 2.20 1.87 1.74 1.72 1.67 1.96 7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.78 1.76 1.80 1.78 1.78 1.98 -4.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 06/11/07 08/11/06 08/11/05 09/11/04 05/11/03 25/10/02 -
Price 5.05 6.25 5.30 5.15 5.20 5.50 4.96 -
P/RPS 13.30 19.08 18.14 20.73 23.13 24.08 19.03 -5.79%
P/EPS 30.24 48.11 53.00 55.38 58.62 63.51 51.94 -8.61%
EY 3.31 2.08 1.89 1.81 1.71 1.57 1.93 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.89 1.74 1.73 1.80 1.88 2.02 -6.14%

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