大口仔筆記本地銀行分析表

Sheet1

首選
次選
(HKD'000)
恆生銀行 (0011)
中銀香港 (2388)
東亞銀行 (0023)
永亨銀行 (0302)
工銀亞洲 (0349)
大新銀行 (2356)
富邦香港 (0636)
營業收入
34,759,000
33,235,000
6,457,000
3,784,678 
3,752,311
3,014,175 
1,454,666 
營業收入增長率 (vs 2007)
-2.61%
-9.43%
-26.74%
15%
18.50%
1.70%
2.33%
淨利息收入
26,172,000
20,157,000
6,793,000
2,444,525 
2,998,303
2,207,586 
988,840 
息差
2.15%
2.00%
1.90%
1.84%
1.55%
2.11%
1.76%
淨費用收入
4,969,000
5,179,000
2,145,000
706,187 
663,102
532,264 
199,194 
投資相關收入 (未扣除支出)
2,784,000
2,857,000
255,000
219,528 
128,822
194,262 
59,837 
費用收入佔營業收入
14%
16%
33%
19%
18%
18%
14%
投資相關收入佔總費用收入
56%
55%
12%
31%
19%
36%
30%
投資相關收入佔營業收入
8%
9%
4%
6%
3%
6%
4%
交易收入
1,455,000
1,914,000
-1,292 
260,017 
273,441
211,060 
245,754 
股東應佔溢利
14,099,000
3,343,000
39,000
1,161,916 
969,023
188,642 
100,896 
每股盈利
7.37
0.32 
0.02
3.94 
0.77
0.20 
0.08 
每股股息
6.3
0.44 
0.25
1.06 
0.46
0.18 
0.07 
同業貸款佔總貸款
17.45%
0.80%
0.35%
0%
12.15%
0.29%
0%
客戶貸款佔總貨款
82.55%
99.20%
99.65%
100%
87.85%
99.71%
100%
貸存比率
66%
56.74%
69.90%
68.57%
99.20%
70.10%
64.73%
股東權益
51,626,000
82,719,000
32,485,000
10,586,905 
13,937,778
8,173,201 
4,717,945 
總股數
1,911,843
10,572,780
1,673,417
295,020 
1,285,268
932,194 
1,172,160 
每股資產淨值
27.00 
7.82 
19.41 
35.89 
10.84 
8.77 
4.03 
市價
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
歷史PE
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
歷史PB
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
股息率
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
正常PB (1.5X)
94.51 
11.74 
29.12 
53.83 
16.27 
13.15 
6.04 
比現價
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

Sheet2

Sheet3