[HLBANK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	1,096,242	4,177,862	3,098,979	2,096,746	1,023,236	4,066,948	3,026,113	-49.08%
YoY %	-73.76%	34.81%	47.80%	104.91%	-74.84%	34.40%	-	-
Horiz. %	36.23%	138.06%	102.41%	69.29%	33.81%	134.40%	100.00%	-
PBT	674,619	2,381,699	1,657,286	1,050,644	624,834	2,746,158	2,073,653	-52.60%
YoY %	-71.67%	43.71%	57.74%	68.15%	-77.25%	32.43%	-	-
Horiz. %	32.53%	114.86%	79.92%	50.67%	30.13%	132.43%	100.00%	-
Tax	-131,992	-478,282	-312,413	-203,601	-121,873	-512,971	-455,317	-56.09%
YoY %	72.40%	-53.09%	-53.44%	-67.06%	76.24%	-12.66%	-	-
Horiz. %	28.99%	105.04%	68.61%	44.72%	26.77%	112.66%	100.00%	-
NP	542,627	1,903,417	1,344,873	847,043	502,961	2,233,187	1,618,336	-51.64%
YoY %	-71.49%	41.53%	58.77%	68.41%	-77.48%	37.99%	-	-
Horiz. %	33.53%	117.62%	83.10%	52.34%	31.08%	137.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	542,627	1,903,417	1,344,873	847,043	502,961	2,233,187	1,618,336	-51.64%
YoY %	-71.49%	41.53%	58.77%	68.41%	-77.48%	37.99%	-	-
Horiz. %	33.53%	117.62%	83.10%	52.34%	31.08%	137.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.57%	20.08%	18.85%	19.38%	19.50%	18.68%	21.96%	-
YoY %	-2.54%	6.53%	-2.73%	-0.62%	4.39%	-14.94%	-	-
Horiz. %	89.12%	91.44%	85.84%	88.25%	88.80%	85.06%	100.00%	-
Total Cost	553,615	2,274,445	1,754,106	1,249,703	520,275	1,833,761	1,407,777	-46.23%
YoY %	-75.66%	29.66%	40.36%	140.20%	-71.63%	30.26%	-	-
Horiz. %	39.33%	161.56%	124.60%	88.77%	36.96%	130.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,845,449	19,683,995	18,598,072	17,654,637	17,759,873	16,801,905	15,596,928	25.10%
YoY %	10.98%	5.84%	5.34%	-0.59%	5.70%	7.73%	-	-
Horiz. %	140.06%	126.20%	119.24%	113.19%	113.87%	107.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	782,019	279,250	265,616	-	724,372	264,953	-
YoY %	-	180.04%	5.13%	0.00%	-	173.40%	-	-
Horiz. %	-	295.15%	105.40%	100.25%	-	273.40%	100.00%	-
Div Payout %	-	41.09%	20.76%	31.36%	-	32.44%	16.37%	-
YoY %	-	97.93%	-33.80%	0.00%	-	98.17%	-	-
Horiz. %	-	251.01%	126.82%	191.57%	-	198.17%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	21,845,449	19,683,995	18,598,072	17,654,637	17,759,873	16,801,905	15,596,928	25.10%
YoY %	10.98%	5.84%	5.34%	-0.59%	5.70%	7.73%	-	-
Horiz. %	140.06%	126.20%	119.24%	113.19%	113.87%	107.73%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	1,765,394	1,766,761	1,766,356	14.58%
YoY %	0.00%	0.00%	0.00%	22.79%	-0.08%	0.02%	-	-
Horiz. %	122.72%	122.72%	122.72%	122.72%	99.95%	100.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	49.50%	45.56%	43.40%	40.40%	49.15%	54.91%	53.48%	-
YoY %	8.65%	4.98%	7.43%	-17.80%	-10.49%	2.67%	-	-
Horiz. %	92.56%	85.19%	81.15%	75.54%	91.90%	102.67%	100.00%	-
ROE	2.48%	9.67%	7.23%	4.80%	2.83%	13.29%	10.38%	-
YoY %	-74.35%	33.75%	50.63%	69.61%	-78.71%	28.03%	-	-
Horiz. %	23.89%	93.16%	69.65%	46.24%	27.26%	128.03%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	53.59	219.04	166.46	118.41	57.96	230.19	171.32	-53.82%
YoY %	-75.53%	31.59%	40.58%	104.30%	-74.82%	34.36%	-	-
Horiz. %	31.28%	127.85%	97.16%	69.12%	33.83%	134.36%	100.00%	-
EPS	26.53	99.79	72.24	47.83	28.49	126.40	91.62	-56.13%
YoY %	-73.41%	38.14%	51.03%	67.88%	-77.46%	37.96%	-	-
Horiz. %	28.96%	108.92%	78.85%	52.20%	31.10%	137.96%	100.00%	-
DPS	0.00	41.00	15.00	15.00	0.00	41.00	15.00	-
YoY %	0.00%	173.33%	0.00%	0.00%	0.00%	173.33%	-	-
Horiz. %	0.00%	273.33%	100.00%	100.00%	0.00%	273.33%	100.00%	-
NAPS	10.68	10.32	9.99	9.97	10.06	9.51	8.83	13.48%
YoY %	3.49%	3.30%	0.20%	-0.89%	5.78%	7.70%	-	-
Horiz. %	120.95%	116.87%	113.14%	112.91%	113.93%	107.70%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	53.48	203.80	151.17	102.28	49.92	198.39	147.62	-49.08%
YoY %	-73.76%	34.82%	47.80%	104.89%	-74.84%	34.39%	-	-
Horiz. %	36.23%	138.06%	102.40%	69.29%	33.82%	134.39%	100.00%	-
EPS	26.47	92.85	65.61	41.32	24.54	108.94	78.95	-51.64%
YoY %	-71.49%	41.52%	58.79%	68.38%	-77.47%	37.99%	-	-
Horiz. %	33.53%	117.61%	83.10%	52.34%	31.08%	137.99%	100.00%	-
DPS	0.00	38.15	13.62	12.96	0.00	35.34	12.92	-
YoY %	0.00%	180.10%	5.09%	0.00%	0.00%	173.53%	-	-
Horiz. %	0.00%	295.28%	105.42%	100.31%	0.00%	273.53%	100.00%	-
NAPS	10.6566	9.6022	9.0725	8.6123	8.6636	8.1963	7.6085	25.10%
YoY %	10.98%	5.84%	5.34%	-0.59%	5.70%	7.73%	-	-
Horiz. %	140.06%	126.20%	119.24%	113.19%	113.87%	107.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	13.12	13.18	13.50	13.44	13.12	13.40	14.26	-
P/RPS	24.48	6.02	8.11	11.35	22.64	5.82	8.32	104.92%
YoY %	306.64%	-25.77%	-28.55%	-49.87%	289.00%	-30.05%	-	-
Horiz. %	294.23%	72.36%	97.48%	136.42%	272.12%	69.95%	100.00%	-
P/EPS	49.46	13.21	18.69	28.10	46.05	10.60	15.56	115.73%
YoY %	274.41%	-29.32%	-33.49%	-38.98%	334.43%	-31.88%	-	-
Horiz. %	317.87%	84.90%	120.12%	180.59%	295.95%	68.12%	100.00%	-
EY	2.02	7.57	5.35	3.56	2.17	9.43	6.42	-53.64%
YoY %	-73.32%	41.50%	50.28%	64.06%	-76.99%	46.88%	-	-
Horiz. %	31.46%	117.91%	83.33%	55.45%	33.80%	146.88%	100.00%	-
DY	0.00	3.11	1.11	1.12	0.00	3.06	1.05	-
YoY %	0.00%	180.18%	-0.89%	0.00%	0.00%	191.43%	-	-
Horiz. %	0.00%	296.19%	105.71%	106.67%	0.00%	291.43%	100.00%	-
P/NAPS	1.23	1.28	1.35	1.35	1.30	1.41	1.61	-16.38%
YoY %	-3.91%	-5.19%	0.00%	3.85%	-7.80%	-12.42%	-	-
Horiz. %	76.40%	79.50%	83.85%	83.85%	80.75%	87.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	22/11/16	29/08/16	24/05/16	23/02/16	17/11/15	26/08/15	26/05/15	-
Price	13.12	13.12	13.40	13.08	13.70	12.92	13.72	-
P/RPS	24.48	5.99	8.05	11.05	23.64	5.61	8.01	110.16%
YoY %	308.68%	-25.59%	-27.15%	-53.26%	321.39%	-29.96%	-	-
Horiz. %	305.62%	74.78%	100.50%	137.95%	295.13%	70.04%	100.00%	-
P/EPS	49.46	13.15	18.55	27.34	48.09	10.22	14.97	121.34%
YoY %	276.12%	-29.11%	-32.15%	-43.15%	370.55%	-31.73%	-	-
Horiz. %	330.39%	87.84%	123.91%	182.63%	321.24%	68.27%	100.00%	-
EY	2.02	7.61	5.39	3.66	2.08	9.78	6.68	-54.84%
YoY %	-73.46%	41.19%	47.27%	75.96%	-78.73%	46.41%	-	-
Horiz. %	30.24%	113.92%	80.69%	54.79%	31.14%	146.41%	100.00%	-
DY	0.00	3.13	1.12	1.15	0.00	3.17	1.09	-
YoY %	0.00%	179.46%	-2.61%	0.00%	0.00%	190.83%	-	-
Horiz. %	0.00%	287.16%	102.75%	105.50%	0.00%	290.83%	100.00%	-
P/NAPS	1.23	1.27	1.34	1.31	1.36	1.36	1.55	-14.25%
YoY %	-3.15%	-5.22%	2.29%	-3.68%	0.00%	-12.26%	-	-
Horiz. %	79.35%	81.94%	86.45%	84.52%	87.74%	87.74%	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