[HLBANK] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	2,046,708	2,098,972	2,140,482	2,228,676	2,200,524	2,018,340	2,042,620	0.13%
YoY %	-2.49%	-1.94%	-3.96%	1.28%	9.03%	-1.19%	-	-
Horiz. %	100.20%	102.76%	104.79%	109.11%	107.73%	98.81%	100.00%	-
PBT	1,155,308	1,132,231	1,232,968	1,311,952	1,263,516	1,010,042	1,100,973	3.26%
YoY %	2.04%	-8.17%	-6.02%	3.83%	25.10%	-8.26%	-	-
Horiz. %	104.94%	102.84%	111.99%	119.16%	114.76%	91.74%	100.00%	-
Tax	-218,644	-227,606	-292,017	-313,724	-296,000	-268,181	-290,578	-17.25%
YoY %	3.94%	22.06%	6.92%	-5.99%	-10.37%	7.71%	-	-
Horiz. %	75.24%	78.33%	100.50%	107.97%	101.87%	92.29%	100.00%	-
NP	936,664	904,625	940,950	998,228	967,516	741,861	810,394	10.12%
YoY %	3.54%	-3.86%	-5.74%	3.17%	30.42%	-8.46%	-	-
Horiz. %	115.58%	111.63%	116.11%	123.18%	119.39%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	936,844	905,335	941,293	998,940	968,172	741,818	810,441	10.13%
YoY %	3.48%	-3.82%	-5.77%	3.18%	30.51%	-8.47%	-	-
Horiz. %	115.60%	111.71%	116.15%	123.26%	119.46%	91.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.93%	20.10%	23.68%	23.91%	23.43%	26.55%	26.39%	-
YoY %	-5.82%	-15.12%	-0.96%	2.05%	-11.75%	0.61%	-	-
Horiz. %	71.73%	76.17%	89.73%	90.60%	88.78%	100.61%	100.00%	-
Total Cost	1,110,044	1,194,347	1,199,532	1,230,448	1,233,008	1,276,479	1,232,225	-6.71%
YoY %	-7.06%	-0.43%	-2.51%	-0.21%	-3.41%	3.59%	-	-
Horiz. %	90.08%	96.93%	97.35%	99.86%	100.06%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,014,700	5,738,038	5,636,747	5,404,766	5,319,148	5,086,503	4,956,562	13.75%
YoY %	4.82%	1.80%	4.29%	1.61%	4.57%	2.62%	-	-
Horiz. %	121.35%	115.77%	113.72%	109.04%	107.32%	102.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	347,759	173,884	260,819	-	347,795	173,914	-
YoY %	-	99.99%	-33.33%	0.00%	-	99.98%	-	-
Horiz. %	-	199.96%	99.98%	149.97%	-	199.98%	100.00%	-
Div Payout %	-	38.41%	18.47%	26.11%	-	46.88%	21.46%	-
YoY %	-	107.96%	-29.26%	0.00%	-	118.45%	-	-
Horiz. %	-	178.98%	86.07%	121.67%	-	218.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	6,014,700	5,738,038	5,636,747	5,404,766	5,319,148	5,086,503	4,956,562	13.75%
YoY %	4.82%	1.80%	4.29%	1.61%	4.57%	2.62%	-	-
Horiz. %	121.35%	115.77%	113.72%	109.04%	107.32%	102.62%	100.00%	-
NOSH	1,449,325	1,448,999	1,449,035	1,448,999	1,449,359	1,449,146	1,449,287	0.00%
YoY %	0.02%	-0.00%	0.00%	-0.02%	0.01%	-0.01%	-	-
Horiz. %	100.00%	99.98%	99.98%	99.98%	100.00%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	45.76%	43.10%	43.96%	44.79%	43.97%	36.76%	39.67%	-
YoY %	6.17%	-1.96%	-1.85%	1.86%	19.61%	-7.34%	-	-
Horiz. %	115.35%	108.65%	110.81%	112.91%	110.84%	92.66%	100.00%	-
ROE	15.58%	15.78%	16.70%	18.48%	18.20%	14.58%	16.35%	-
YoY %	-1.27%	-5.51%	-9.63%	1.54%	24.83%	-10.83%	-	-
Horiz. %	95.29%	96.51%	102.14%	113.03%	111.31%	89.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	141.22	144.86	147.72	153.81	151.83	139.28	140.94	0.13%
YoY %	-2.51%	-1.94%	-3.96%	1.30%	9.01%	-1.18%	-	-
Horiz. %	100.20%	102.78%	104.81%	109.13%	107.73%	98.82%	100.00%	-
EPS	64.64	62.48	64.96	68.94	66.80	51.19	55.92	10.13%
YoY %	3.46%	-3.82%	-5.77%	3.20%	30.49%	-8.46%	-	-
Horiz. %	115.59%	111.73%	116.17%	123.28%	119.46%	91.54%	100.00%	-
DPS	0.00	24.00	12.00	18.00	0.00	24.00	12.00	-
YoY %	0.00%	100.00%	-33.33%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	200.00%	100.00%	150.00%	0.00%	200.00%	100.00%	-
NAPS	4.15	3.96	3.89	3.73	3.67	3.51	3.42	13.75%
YoY %	4.80%	1.80%	4.29%	1.63%	4.56%	2.63%	-	-
Horiz. %	121.35%	115.79%	113.74%	109.06%	107.31%	102.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,448,660
RPS	94.42	96.83	98.74	102.81	101.51	93.11	94.23	0.13%
YoY %	-2.49%	-1.93%	-3.96%	1.28%	9.02%	-1.19%	-	-
Horiz. %	100.20%	102.76%	104.79%	109.11%	107.73%	98.81%	100.00%	-
EPS	43.22	41.76	43.42	46.08	44.66	34.22	37.39	10.13%
YoY %	3.50%	-3.82%	-5.77%	3.18%	30.51%	-8.48%	-	-
Horiz. %	115.59%	111.69%	116.13%	123.24%	119.44%	91.52%	100.00%	-
DPS	0.00	16.04	8.02	12.03	0.00	16.04	8.02	-
YoY %	0.00%	100.00%	-33.33%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	200.00%	100.00%	150.00%	0.00%	200.00%	100.00%	-
NAPS	2.7747	2.647	2.6003	2.4933	2.4538	2.3465	2.2865	13.75%
YoY %	4.82%	1.80%	4.29%	1.61%	4.57%	2.62%	-	-
Horiz. %	121.35%	115.77%	113.72%	109.04%	107.32%	102.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.57	5.70	5.35	5.10	5.65	5.85	5.80	-
P/RPS	4.65	3.93	3.62	3.32	3.72	4.20	4.12	8.39%
YoY %	18.32%	8.56%	9.04%	-10.75%	-11.43%	1.94%	-	-
Horiz. %	112.86%	95.39%	87.86%	80.58%	90.29%	101.94%	100.00%	-
P/EPS	10.16	9.12	8.24	7.40	8.46	11.43	10.37	-1.35%
YoY %	11.40%	10.68%	11.35%	-12.53%	-25.98%	10.22%	-	-
Horiz. %	97.97%	87.95%	79.46%	71.36%	81.58%	110.22%	100.00%	-
EY	9.84	10.96	12.14	13.52	11.82	8.75	9.64	1.37%
YoY %	-10.22%	-9.72%	-10.21%	14.38%	35.09%	-9.23%	-	-
Horiz. %	102.07%	113.69%	125.93%	140.25%	122.61%	90.77%	100.00%	-
DY	0.00	4.21	2.24	3.53	0.00	4.10	2.07	-
YoY %	0.00%	87.95%	-36.54%	0.00%	0.00%	98.07%	-	-
Horiz. %	0.00%	203.38%	108.21%	170.53%	0.00%	198.07%	100.00%	-
P/NAPS	1.58	1.44	1.38	1.37	1.54	1.67	1.70	-4.75%
YoY %	9.72%	4.35%	0.73%	-11.04%	-7.78%	-1.76%	-	-
Horiz. %	92.94%	84.71%	81.18%	80.59%	90.59%	98.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	11/11/09	18/08/09	06/05/09	10/02/09	11/11/08	25/08/08	29/04/08	-
Price	8.35	5.80	5.70	5.35	5.05	5.60	6.10	-
P/RPS	5.91	4.00	3.86	3.48	3.33	4.02	4.33	23.02%
YoY %	47.75%	3.63%	10.92%	4.50%	-17.16%	-7.16%	-	-
Horiz. %	136.49%	92.38%	89.15%	80.37%	76.91%	92.84%	100.00%	-
P/EPS	12.92	9.28	8.77	7.76	7.56	10.94	10.91	11.92%
YoY %	39.22%	5.82%	13.02%	2.65%	-30.90%	0.27%	-	-
Horiz. %	118.42%	85.06%	80.38%	71.13%	69.29%	100.27%	100.00%	-
EY	7.74	10.77	11.40	12.89	13.23	9.14	9.17	-10.67%
YoY %	-28.13%	-5.53%	-11.56%	-2.57%	44.75%	-0.33%	-	-
Horiz. %	84.41%	117.45%	124.32%	140.57%	144.27%	99.67%	100.00%	-
DY	0.00	4.14	2.11	3.36	0.00	4.29	1.97	-
YoY %	0.00%	96.21%	-37.20%	0.00%	0.00%	117.77%	-	-
Horiz. %	0.00%	210.15%	107.11%	170.56%	0.00%	217.77%	100.00%	-
P/NAPS	2.01	1.46	1.47	1.43	1.38	1.60	1.78	8.43%
YoY %	37.67%	-0.68%	2.80%	3.62%	-13.75%	-10.11%	-	-
Horiz. %	112.92%	82.02%	82.58%	80.34%	77.53%	89.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos