[HLBANK] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Cumulative Result
Revenue	1,379,942	5,466,873	4,134,582	2,748,939	1,348,851	4,778,356	3,581,702	-47.02%
YoY %	-74.76%	32.22%	50.41%	103.80%	-71.77%	33.41%	-	-
Horiz. %	38.53%	152.63%	115.44%	76.75%	37.66%	133.41%	100.00%	-
PBT	1,042,112	3,470,939	2,646,328	1,705,539	890,249	2,989,397	2,340,715	-41.66%
YoY %	-69.98%	31.16%	55.16%	91.58%	-70.22%	27.71%	-	-
Horiz. %	44.52%	148.29%	113.06%	72.86%	38.03%	127.71%	100.00%	-
Tax	-183,860	-610,297	-475,170	-305,847	-161,345	-494,800	-415,533	-41.90%
YoY %	69.87%	-28.44%	-55.36%	-89.56%	67.39%	-19.08%	-	-
Horiz. %	44.25%	146.87%	114.35%	73.60%	38.83%	119.08%	100.00%	-
NP	858,252	2,860,642	2,171,158	1,399,692	728,904	2,494,597	1,925,182	-41.61%
YoY %	-70.00%	31.76%	55.12%	92.03%	-70.78%	29.58%	-	-
Horiz. %	44.58%	148.59%	112.78%	72.70%	37.86%	129.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	858,252	2,860,642	2,171,158	1,399,692	728,904	2,494,597	1,925,182	-41.61%
YoY %	-70.00%	31.76%	55.12%	92.03%	-70.78%	29.58%	-	-
Horiz. %	44.58%	148.59%	112.78%	72.70%	37.86%	129.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.64%	17.58%	17.96%	17.93%	18.12%	16.55%	17.75%	-
YoY %	0.34%	-2.12%	0.17%	-1.05%	9.49%	-6.76%	-	-
Horiz. %	99.38%	99.04%	101.18%	101.01%	102.08%	93.24%	100.00%	-
Total Cost	521,690	2,606,231	1,963,424	1,349,247	619,947	2,283,759	1,656,520	-53.67%
YoY %	-79.98%	32.74%	45.52%	117.64%	-72.85%	37.86%	-	-
Horiz. %	31.49%	157.33%	118.53%	81.45%	37.42%	137.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,448,800	29,461,726	28,539,430	28,251,912	28,067,153	27,221,136	26,360,066	7.65%
YoY %	-0.04%	3.23%	1.02%	0.66%	3.11%	3.27%	-	-
Horiz. %	111.72%	111.77%	108.27%	107.18%	106.48%	103.27%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	-	1,023,687	302,591	302,582	-	736,812	327,454	-
YoY %	-	238.31%	0.00%	0.00%	-	125.01%	-	-
Horiz. %	-	312.62%	92.41%	92.40%	-	225.01%	100.00%	-
Div Payout %	-	35.79%	13.94%	21.62%	-	29.54%	17.01%	-
YoY %	-	156.74%	-35.52%	0.00%	-	73.66%	-	-
Horiz. %	-	210.41%	81.95%	127.10%	-	173.66%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	29,448,800	29,461,726	28,539,430	28,251,912	28,067,153	27,221,136	26,360,066	7.65%
YoY %	-0.04%	3.23%	1.02%	0.66%	3.11%	3.27%	-	-
Horiz. %	111.72%	111.77%	108.27%	107.18%	106.48%	103.27%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	62.19%	52.33%	52.51%	50.92%	54.04%	52.21%	53.75%	-
YoY %	18.84%	-0.34%	3.12%	-5.77%	3.51%	-2.87%	-	-
Horiz. %	115.70%	97.36%	97.69%	94.73%	100.54%	97.13%	100.00%	-
ROE	2.91%	9.71%	7.61%	4.95%	2.60%	9.16%	7.30%	-
YoY %	-70.03%	27.60%	53.74%	90.38%	-71.62%	25.48%	-	-
Horiz. %	39.86%	133.01%	104.25%	67.81%	35.62%	125.48%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	67.34	267.02	201.95	134.28	65.89	233.47	175.01	-47.06%
YoY %	-74.78%	32.22%	50.39%	103.79%	-71.78%	33.40%	-	-
Horiz. %	38.48%	152.57%	115.39%	76.73%	37.65%	133.40%	100.00%	-
EPS	41.91	139.72	106.05	68.37	35.60	121.88	94.07	-41.63%
YoY %	-70.00%	31.75%	55.11%	92.05%	-70.79%	29.56%	-	-
Horiz. %	44.55%	148.53%	112.74%	72.68%	37.84%	129.56%	100.00%	-
DPS	0.00	50.00	14.78	14.78	0.00	36.00	16.00	-
YoY %	0.00%	238.29%	0.00%	0.00%	0.00%	125.00%	-	-
Horiz. %	0.00%	312.50%	92.38%	92.38%	0.00%	225.00%	100.00%	-
NAPS	14.37	14.39	13.94	13.80	13.71	13.30	12.88	7.56%
YoY %	-0.14%	3.23%	1.01%	0.66%	3.08%	3.26%	-	-
Horiz. %	111.57%	111.72%	108.23%	107.14%	106.44%	103.26%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	63.66	252.19	190.73	126.81	62.22	220.43	165.23	-47.02%
YoY %	-74.76%	32.22%	50.41%	103.81%	-71.77%	33.41%	-	-
Horiz. %	38.53%	152.63%	115.43%	76.75%	37.66%	133.41%	100.00%	-
EPS	39.59	131.97	100.16	64.57	33.63	115.08	88.81	-41.61%
YoY %	-70.00%	31.76%	55.12%	92.00%	-70.78%	29.58%	-	-
Horiz. %	44.58%	148.60%	112.78%	72.71%	37.87%	129.58%	100.00%	-
DPS	0.00	47.22	13.96	13.96	0.00	33.99	15.11	-
YoY %	0.00%	238.25%	0.00%	0.00%	0.00%	124.95%	-	-
Horiz. %	0.00%	312.51%	92.39%	92.39%	0.00%	224.95%	100.00%	-
NAPS	13.5852	13.5911	13.1657	13.033	12.9478	12.5575	12.1603	7.65%
YoY %	-0.04%	3.23%	1.02%	0.66%	3.11%	3.27%	-	-
Horiz. %	111.72%	111.77%	108.27%	107.18%	106.48%	103.27%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	18.90	18.72	18.70	18.20	15.04	14.08	13.46	-
P/RPS	28.07	7.01	9.26	13.55	22.83	6.03	7.69	136.88%
YoY %	300.43%	-24.30%	-31.66%	-40.65%	278.61%	-21.59%	-	-
Horiz. %	365.02%	91.16%	120.42%	176.20%	296.88%	78.41%	100.00%	-
P/EPS	45.13	13.40	17.63	26.62	42.24	11.55	14.31	114.90%
YoY %	236.79%	-23.99%	-33.77%	-36.98%	265.71%	-19.29%	-	-
Horiz. %	315.37%	93.64%	123.20%	186.02%	295.18%	80.71%	100.00%	-
EY	2.22	7.46	5.67	3.76	2.37	8.66	6.99	-53.41%
YoY %	-70.24%	31.57%	50.80%	58.65%	-72.63%	23.89%	-	-
Horiz. %	31.76%	106.72%	81.12%	53.79%	33.91%	123.89%	100.00%	-
DY	0.00	2.67	0.79	0.81	0.00	2.56	1.19	-
YoY %	0.00%	237.97%	-2.47%	0.00%	0.00%	115.13%	-	-
Horiz. %	0.00%	224.37%	66.39%	68.07%	0.00%	215.13%	100.00%	-
P/NAPS	1.32	1.30	1.34	1.32	1.10	1.06	1.05	16.46%
YoY %	1.54%	-2.99%	1.52%	20.00%	3.77%	0.95%	-	-
Horiz. %	125.71%	123.81%	127.62%	125.71%	104.76%	100.95%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	30/08/21	27/05/21	26/02/21	27/11/20	28/08/20	29/05/20	-
Price	18.16	19.20	17.90	18.00	17.08	14.00	13.66	-
P/RPS	26.97	7.19	8.86	13.41	25.92	6.00	7.81	128.29%
YoY %	275.10%	-18.85%	-33.93%	-48.26%	332.00%	-23.18%	-	-
Horiz. %	345.33%	92.06%	113.44%	171.70%	331.88%	76.82%	100.00%	-
P/EPS	43.36	13.74	16.88	26.33	47.97	11.49	14.52	107.23%
YoY %	215.57%	-18.60%	-35.89%	-45.11%	317.49%	-20.87%	-	-
Horiz. %	298.62%	94.63%	116.25%	181.34%	330.37%	79.13%	100.00%	-
EY	2.31	7.28	5.92	3.80	2.08	8.71	6.89	-51.70%
YoY %	-68.27%	22.97%	55.79%	82.69%	-76.12%	26.42%	-	-
Horiz. %	33.53%	105.66%	85.92%	55.15%	30.19%	126.42%	100.00%	-
DY	0.00	2.60	0.83	0.82	0.00	2.57	1.17	-
YoY %	0.00%	213.25%	1.22%	0.00%	0.00%	119.66%	-	-
Horiz. %	0.00%	222.22%	70.94%	70.09%	0.00%	219.66%	100.00%	-
P/NAPS	1.26	1.33	1.28	1.30	1.25	1.05	1.06	12.20%
YoY %	-5.26%	3.91%	-1.54%	4.00%	19.05%	-0.94%	-	-
Horiz. %	118.87%	125.47%	120.75%	122.64%	117.92%	99.06%	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