[HLBANK] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	4,076,012	4,058,232	4,039,059	4,043,522	4,168,754	4,117,624	4,006,795	1.14%
YoY %	0.44%	0.47%	-0.11%	-3.00%	1.24%	2.77%	-	-
Horiz. %	101.73%	101.28%	100.81%	100.92%	104.04%	102.77%	100.00%	-
PBT	2,821,920	2,815,740	2,613,221	2,669,689	2,725,490	2,797,356	2,392,947	11.58%
YoY %	0.22%	7.75%	-2.12%	-2.05%	-2.57%	16.90%	-	-
Horiz. %	117.93%	117.67%	109.21%	111.56%	113.90%	116.90%	100.00%	-
Tax	-623,580	-625,468	-510,951	-583,258	-595,942	-619,408	-536,675	10.49%
YoY %	0.30%	-22.41%	12.40%	2.13%	3.79%	-15.42%	-	-
Horiz. %	116.19%	116.55%	95.21%	108.68%	111.04%	115.42%	100.00%	-
NP	2,198,340	2,190,272	2,102,270	2,086,430	2,129,548	2,177,948	1,856,272	11.90%
YoY %	0.37%	4.19%	0.76%	-2.02%	-2.22%	17.33%	-	-
Horiz. %	118.43%	117.99%	113.25%	112.40%	114.72%	117.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,198,340	2,190,272	2,102,270	2,086,430	2,129,548	2,177,948	1,856,272	11.90%
YoY %	0.37%	4.19%	0.76%	-2.02%	-2.22%	17.33%	-	-
Horiz. %	118.43%	117.99%	113.25%	112.40%	114.72%	117.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	22.21%	19.55%	21.85%	21.87%	22.14%	22.43%	-
YoY %	-0.50%	13.61%	-10.53%	-0.09%	-1.22%	-1.29%	-	-
Horiz. %	98.53%	99.02%	87.16%	97.41%	97.50%	98.71%	100.00%	-
Total Cost	1,877,672	1,867,960	1,936,789	1,957,092	2,039,206	1,939,676	2,150,523	-8.62%
YoY %	0.52%	-3.55%	-1.04%	-4.03%	5.13%	-9.80%	-	-
Horiz. %	87.31%	86.86%	90.06%	91.01%	94.82%	90.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,271,153	15,113,229	14,511,773	13,980,751	13,732,204	13,625,377	12,999,693	11.30%
YoY %	1.04%	4.14%	3.80%	1.81%	0.78%	4.81%	-	-
Horiz. %	117.47%	116.26%	111.63%	107.55%	105.63%	104.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	529,635	-	722,066	352,159	528,161	-	789,455	-23.30%
YoY %	0.00%	-	105.04%	-33.32%	0.00%	-	-	-
Horiz. %	67.09%	-	91.46%	44.61%	66.90%	-	100.00%	-
Div Payout %	24.09%	-	34.35%	16.88%	24.80%	-	42.53%	-
YoY %	0.00%	-	103.50%	-31.94%	0.00%	-	-	-
Horiz. %	56.64%	-	80.77%	39.69%	58.31%	-	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	15,271,153	15,113,229	14,511,773	13,980,751	13,732,204	13,625,377	12,999,693	11.30%
YoY %	1.04%	4.14%	3.80%	1.81%	0.78%	4.81%	-	-
Horiz. %	117.47%	116.26%	111.63%	107.55%	105.63%	104.81%	100.00%	-
NOSH	1,765,451	1,763,504	1,761,137	1,760,799	1,760,539	1,760,384	1,754,344	0.42%
YoY %	0.11%	0.13%	0.02%	0.01%	0.01%	0.34%	-	-
Horiz. %	100.63%	100.52%	100.39%	100.37%	100.35%	100.34%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	53.93%	53.97%	52.05%	51.60%	51.08%	52.89%	46.33%	-
YoY %	-0.07%	3.69%	0.87%	1.02%	-3.42%	14.16%	-	-
Horiz. %	116.40%	116.49%	112.35%	111.37%	110.25%	114.16%	100.00%	-
ROE	14.40%	14.49%	14.49%	14.92%	15.51%	15.98%	14.28%	-
YoY %	-0.62%	0.00%	-2.88%	-3.80%	-2.94%	11.90%	-	-
Horiz. %	100.84%	101.47%	101.47%	104.48%	108.61%	111.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	230.88	230.12	229.34	229.64	236.79	233.90	228.39	0.72%
YoY %	0.33%	0.34%	-0.13%	-3.02%	1.24%	2.41%	-	-
Horiz. %	101.09%	100.76%	100.42%	100.55%	103.68%	102.41%	100.00%	-
EPS	124.52	124.20	119.37	118.49	120.96	123.72	105.81	11.43%
YoY %	0.26%	4.05%	0.74%	-2.04%	-2.23%	16.93%	-	-
Horiz. %	117.68%	117.38%	112.82%	111.98%	114.32%	116.93%	100.00%	-
DPS	30.00	0.00	41.00	20.00	30.00	0.00	45.00	-23.62%
YoY %	0.00%	0.00%	105.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	0.00%	91.11%	44.44%	66.67%	0.00%	100.00%	-
NAPS	8.65	8.57	8.24	7.94	7.80	7.74	7.41	10.83%
YoY %	0.93%	4.00%	3.78%	1.79%	0.78%	4.45%	-	-
Horiz. %	116.73%	115.65%	111.20%	107.15%	105.26%	104.45%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,760,735
RPS	188.03	187.21	186.33	186.53	192.31	189.95	184.84	1.14%
YoY %	0.44%	0.47%	-0.11%	-3.01%	1.24%	2.76%	-	-
Horiz. %	101.73%	101.28%	100.81%	100.91%	104.04%	102.76%	100.00%	-
EPS	101.41	101.04	96.98	96.25	98.24	100.47	85.63	11.90%
YoY %	0.37%	4.19%	0.76%	-2.03%	-2.22%	17.33%	-	-
Horiz. %	118.43%	118.00%	113.25%	112.40%	114.73%	117.33%	100.00%	-
DPS	24.43	0.00	33.31	16.25	24.36	0.00	36.42	-23.31%
YoY %	0.00%	0.00%	104.98%	-33.29%	0.00%	0.00%	-	-
Horiz. %	67.08%	0.00%	91.46%	44.62%	66.89%	0.00%	100.00%	-
NAPS	7.0448	6.972	6.6945	6.4495	6.3349	6.2856	5.9969	11.30%
YoY %	1.04%	4.15%	3.80%	1.81%	0.78%	4.81%	-	-
Horiz. %	117.47%	116.26%	111.63%	107.55%	105.64%	104.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	13.98	14.62	13.80	14.14	14.40	13.98	13.90	-
P/RPS	6.06	6.35	6.02	6.16	6.08	5.98	6.09	-0.32%
YoY %	-4.57%	5.48%	-2.27%	1.32%	1.67%	-1.81%	-	-
Horiz. %	99.51%	104.27%	98.85%	101.15%	99.84%	98.19%	100.00%	-
P/EPS	11.23	11.77	11.56	11.93	11.90	11.30	13.14	-9.91%
YoY %	-4.59%	1.82%	-3.10%	0.25%	5.31%	-14.00%	-	-
Horiz. %	85.46%	89.57%	87.98%	90.79%	90.56%	86.00%	100.00%	-
EY	8.91	8.50	8.65	8.38	8.40	8.85	7.61	11.05%
YoY %	4.82%	-1.73%	3.22%	-0.24%	-5.08%	16.29%	-	-
Horiz. %	117.08%	111.70%	113.67%	110.12%	110.38%	116.29%	100.00%	-
DY	2.15	0.00	2.97	1.41	2.08	0.00	3.24	-23.86%
YoY %	0.00%	0.00%	110.64%	-32.21%	0.00%	0.00%	-	-
Horiz. %	66.36%	0.00%	91.67%	43.52%	64.20%	0.00%	100.00%	-
P/NAPS	1.62	1.71	1.67	1.78	1.85	1.81	1.88	-9.42%
YoY %	-5.26%	2.40%	-6.18%	-3.78%	2.21%	-3.72%	-	-
Horiz. %	86.17%	90.96%	88.83%	94.68%	98.40%	96.28%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	25/11/14	26/08/14	21/05/14	25/02/14	26/11/13	29/08/13	-
Price	14.28	14.50	14.00	14.00	14.06	14.22	13.70	-
P/RPS	6.19	6.30	6.10	6.10	5.94	6.08	6.00	2.09%
YoY %	-1.75%	3.28%	0.00%	2.69%	-2.30%	1.33%	-	-
Horiz. %	103.17%	105.00%	101.67%	101.67%	99.00%	101.33%	100.00%	-
P/EPS	11.47	11.67	11.73	11.82	11.62	11.49	12.95	-7.75%
YoY %	-1.71%	-0.51%	-0.76%	1.72%	1.13%	-11.27%	-	-
Horiz. %	88.57%	90.12%	90.58%	91.27%	89.73%	88.73%	100.00%	-
EY	8.72	8.57	8.53	8.46	8.60	8.70	7.72	8.43%
YoY %	1.75%	0.47%	0.83%	-1.63%	-1.15%	12.69%	-	-
Horiz. %	112.95%	111.01%	110.49%	109.59%	111.40%	112.69%	100.00%	-
DY	2.10	0.00	2.93	1.43	2.13	0.00	3.28	-25.65%
YoY %	0.00%	0.00%	104.90%	-32.86%	0.00%	0.00%	-	-
Horiz. %	64.02%	0.00%	89.33%	43.60%	64.94%	0.00%	100.00%	-
P/NAPS	1.65	1.69	1.70	1.76	1.80	1.84	1.85	-7.32%
YoY %	-2.37%	-0.59%	-3.41%	-2.22%	-2.17%	-0.54%	-	-
Horiz. %	89.19%	91.35%	91.89%	95.14%	97.30%	99.46%	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