|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(資料只供參考，請自行決定買賣，有任何賺蝕，設表者慨不負責)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
預期每股盈利 - 黃色為年報業績數據
|
|
|
|
|
|
|
|
|
|
|
|
|
預期每股盈利 - 橙色為大口仔估計數字
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
大口仔預期PE
|
根據每股盈利增長、行業需求、市佔率、管理質素、透明度等推算
|
|
|
|
|
|
|
|
|
|
大口仔估值
|
預期2008年每股盈利 x 估值PE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
港幣兌美金
|
#NAME?
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
港幣兌人民幣
|
1.135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
銀行估值表
|
|
2009年中
|
2008年
|
盈利增長
|
預期2009年
|
2008年
|
2008年
|
2008年
|
大口仔
|
大口仔
|
大口仔估值
|
大口仔估值
|
安全邊際 %
|
安全邊際 %
|
股價
|
|
|
|
每股資產剩值
|
每股盈利
|
預測
|
每股盈利
|
歷史PB
|
歷史PE
|
預期PE
|
估值PB
|
估值PE
|
(按PB)
|
(按PE)
|
(按PB)
|
(按PE)
|
(15分鐘延誤)
|
|
5
|
匯豐控股
|
#NAME?
|
#NAME?
|
50%
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
1.8
|
15
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
|
2888
|
渣打集團
|
#NAME?
|
#NAME?
|
2%
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
2.0
|
15
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
#NAME?
|
|
1398
|
工商銀行
|
$2.09
|
$0.37
|
-5%
|
$0.36
|
#NAME?
|
#NAME?
|
#NAME?
|
2.5
|
15
|
$5.22
|
$5.34
|
#NAME?
|
#NAME?
|
#NAME?
|
|
939
|
建設銀行
|
$2.46
|
$0.45
|
-5%
|
$0.43
|
#NAME?
|
#NAME?
|
#NAME?
|
2.5
|
15
|
$6.16
|
$6.47
|
#NAME?
|
#NAME?
|
#NAME?
|
|
3988
|
中國銀行
|
$2.10
|
$0.28
|
15%
|
$0.33
|
#NAME?
|
#NAME?
|
#NAME?
|
2.5
|
15
|
$5.25
|
$4.89
|
#NAME?
|
#NAME?
|
#NAME?
|
|
3328
|
交通銀行
|
$3.70
|
$0.66
|
-10%
|
$0.59
|
#NAME?
|
#NAME?
|
#NAME?
|
2.5
|
15
|
$9.25
|
$8.89
|
#NAME?
|
#NAME?
|
#NAME?
|
|
3968
|
招商銀行
|
$6.49
|
$1.62
|
-20%
|
$1.30
|
#NAME?
|
#NAME?
|
#NAME?
|
2.5
|
15
|
$16.23
|
$19.48
|
#NAME?
|
#NAME?
|
#NAME?
|
|
998
|
中信銀行
|
$2.89
|
$0.39
|
-10%
|
$0.35
|
#NAME?
|
#NAME?
|
#NAME?
|
2.0
|
15
|
$5.79
|
$5.21
|
#NAME?
|
#NAME?
|
#NAME?
|
|
11
|
恆生銀行
|
$27.83
|
$7.37
|
5%
|
$7.74
|
#NAME?
|
#NAME?
|
#NAME?
|
3.8
|
15
|
$105.75
|
$116.08
|
#NAME?
|
#NAME?
|
#NAME?
|
|
2388
|
中銀香港
|
$8.90
|
$0.32
|
300%
|
$1.28
|
#NAME?
|
#NAME?
|
#NAME?
|
2.0
|
15
|
$17.80
|
$19.20
|
#NAME?
|
#NAME?
|
#NAME?
|
|
23
|
東亞銀行
|
$18.42
|
$0.02
|
10000%
|
$2.02
|
#NAME?
|
#NAME?
|
#NAME?
|
1.8
|
15
|
$33.16
|
$30.30
|
#NAME?
|
#NAME?
|
#NAME?
|
|
349
|
工銀亞洲
|
$12.35
|
$0.77
|
50%
|
$1.16
|
#NAME?
|
#NAME?
|
#NAME?
|
1.8
|
15
|
$22.23
|
$17.32
|
#NAME?
|
#NAME?
|
#NAME?
|
|
302
|
永亨銀行
|
$38.03
|
$3.94
|
30%
|
$5.12
|
#NAME?
|
#NAME?
|
#NAME?
|
1.5
|
15
|
$57.05
|
$76.83
|
#NAME?
|
#NAME?
|
#NAME?
|
|
2356
|
大新銀行
|
$9.46
|
$0.20
|
300%
|
$0.80
|
#NAME?
|
#NAME?
|
#NAME?
|
1.2
|
15
|
$11.35
|
$12.00
|
#NAME?
|
#NAME?
|
#NAME?
|
|
636
|
富邦銀行
|
$4.19
|
$0.08
|
250%
|
$0.28
|
#NAME?
|
#NAME?
|
#NAME?
|
1.2
|
15
|
$5.03
|
$4.20
|
#NAME?
|
#NAME?
|
#NAME?
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
特別鳴謝Cyrus、Denial、Flexi頂力相助準備資料
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
起始格式由「紅猴股評」(www.redmonkey.hk)提供
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|