[HLBANK] YoY 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- 80.65%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
HLBANK's Result
HLBANK's Financial Summary
View:
Show?
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 905,438 539,787 511,677 550,131 474,846 421,751 379,668 15.57%
PBT 513,748 317,381 288,827 315,879 255,702 198,400 197,487 17.26%
Tax -114,208 -60,181 -54,661 -74,000 -67,596 -54,033 -55,356 12.82%
NP 399,540 257,200 234,166 241,879 188,106 144,367 142,131 18.78%
-
NP to SH 399,540 257,200 234,211 242,043 188,266 144,367 142,131 18.78%
-
Tax Rate 22.23% 18.96% 18.93% 23.43% 26.44% 27.23% 28.03% -
Total Cost 505,898 282,587 277,511 308,252 286,740 277,384 237,537 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 5.08% 3.78% 3.89% 4.55% 3.92% 3.29% 3.13% -
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 62.23 37.19 35.30 37.96 32.76 29.21 24.84 16.53%
EPS 27.46 17.72 16.16 16.70 12.99 10.00 9.30 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 41.77 24.90 23.60 25.38 21.91 19.46 17.51 15.58%
EPS 18.43 11.87 10.80 11.17 8.68 6.66 6.56 18.77%
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 16.36 24.50 18.61 14.89 18.01 18.31 21.54 -4.47%
P/EPS 37.07 51.41 40.66 33.83 45.42 53.50 57.53 -7.06%
EY 2.70 1.95 2.46 2.96 2.20 1.87 1.74 7.59%
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 16.71 25.73 23.65 13.30 19.08 18.14 20.73 -3.52%
P/EPS 37.87 54.01 51.67 30.24 48.11 53.00 55.38 -6.13%
EY 2.64 1.85 1.94 3.31 2.08 1.89 1.81 6.48%
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