[HLBANK] QoQ TTM Result on 30-Sep-2022 [#1]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	5,685,509	5,880,742	5,832,516	5,717,382	5,597,408	5,431,304	5,469,043	2.62%
YoY %	-3.32%	0.83%	2.01%	2.14%	3.06%	-0.69%	-	-
Horiz. %	103.96%	107.53%	106.65%	104.54%	102.35%	99.31%	100.00%	-
PBT	4,626,631	4,803,583	4,722,690	4,511,819	4,366,800	3,974,083	3,884,049	12.40%
YoY %	-3.68%	1.71%	4.67%	3.32%	9.88%	2.32%	-	-
Horiz. %	119.12%	123.67%	121.59%	116.16%	112.43%	102.32%	100.00%	-
Tax	-808,435	-942,424	-1,006,692	-1,099,379	-1,077,517	-902,956	-826,254	-1.44%
YoY %	14.22%	6.38%	8.43%	-2.03%	-19.33%	-9.28%	-	-
Horiz. %	97.84%	114.06%	121.84%	133.06%	130.41%	109.28%	100.00%	-
NP	3,818,196	3,861,159	3,715,998	3,412,440	3,289,283	3,071,127	3,057,795	16.00%
YoY %	-1.11%	3.91%	8.90%	3.74%	7.10%	0.44%	-	-
Horiz. %	124.87%	126.27%	121.53%	111.60%	107.57%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,818,196	3,861,159	3,715,998	3,412,440	3,289,283	3,071,127	3,057,795	16.00%
YoY %	-1.11%	3.91%	8.90%	3.74%	7.10%	0.44%	-	-
Horiz. %	124.87%	126.27%	121.53%	111.60%	107.57%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.47%	19.62%	21.32%	24.37%	24.68%	22.72%	21.27%	-
YoY %	-10.96%	-7.97%	-12.52%	-1.26%	8.63%	6.82%	-	-
Horiz. %	82.13%	92.24%	100.24%	114.57%	116.03%	106.82%	100.00%	-
Total Cost	1,867,313	2,019,583	2,116,518	2,304,942	2,308,125	2,360,177	2,411,248	-15.70%
YoY %	-7.54%	-4.58%	-8.17%	-0.14%	-2.21%	-2.12%	-	-
Horiz. %	77.44%	83.76%	87.78%	95.59%	95.72%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,988,812	32,922,045	32,079,791	31,156,802	31,006,211	30,351,463	30,062,673	8.55%
YoY %	3.24%	2.63%	2.96%	0.49%	2.16%	0.96%	-	-
Horiz. %	113.06%	109.51%	106.71%	103.64%	103.14%	100.96%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	1,208,714	1,188,437	1,188,437	1,126,864	1,126,864	1,089,701	1,089,701	7.17%
YoY %	1.71%	0.00%	5.46%	0.00%	3.41%	0.00%	-	-
Horiz. %	110.92%	109.06%	109.06%	103.41%	103.41%	100.00%	100.00%	-
Div Payout %	31.66%	30.78%	31.98%	33.02%	34.26%	35.48%	35.64%	-
YoY %	2.86%	-3.75%	-3.15%	-3.62%	-3.44%	-0.45%	-	-
Horiz. %	88.83%	86.36%	89.73%	92.65%	96.13%	99.55%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	33,988,812	32,922,045	32,079,791	31,156,802	31,006,211	30,351,463	30,062,673	8.55%
YoY %	3.24%	2.63%	2.96%	0.49%	2.16%	0.96%	-	-
Horiz. %	113.06%	109.51%	106.71%	103.64%	103.14%	100.96%	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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	67.16%	65.66%	63.71%	59.69%	58.76%	56.54%	55.91%	-
YoY %	2.28%	3.06%	6.73%	1.58%	3.93%	1.13%	-	-
Horiz. %	120.12%	117.44%	113.95%	106.76%	105.10%	101.13%	100.00%	-
ROE	11.23%	11.73%	11.58%	10.95%	10.61%	10.12%	10.17%	-
YoY %	-4.26%	1.30%	5.75%	3.20%	4.84%	-0.49%	-	-
Horiz. %	110.42%	115.34%	113.86%	107.67%	104.33%	99.51%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	277.51	287.05	284.72	279.11	273.13	265.20	267.06	2.59%
YoY %	-3.32%	0.82%	2.01%	2.19%	2.99%	-0.70%	-	-
Horiz. %	103.91%	107.49%	106.61%	104.51%	102.27%	99.30%	100.00%	-
EPS	186.37	188.47	181.40	166.59	160.51	149.96	149.32	15.97%
YoY %	-1.11%	3.90%	8.89%	3.79%	7.04%	0.43%	-	-
Horiz. %	124.81%	126.22%	121.48%	111.57%	107.49%	100.43%	100.00%	-
DPS	59.00	58.00	58.00	55.00	55.00	53.22	53.22	7.13%
YoY %	1.72%	0.00%	5.45%	0.00%	3.34%	0.00%	-	-
Horiz. %	110.86%	108.98%	108.98%	103.34%	103.34%	100.00%	100.00%	-
NAPS	16.59	16.07	15.66	15.21	15.13	14.82	14.68	8.52%
YoY %	3.24%	2.62%	2.96%	0.53%	2.09%	0.95%	-	-
Horiz. %	113.01%	109.47%	106.68%	103.61%	103.07%	100.95%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	277.35	286.87	284.52	278.90	273.05	264.95	266.79	2.62%
YoY %	-3.32%	0.83%	2.02%	2.14%	3.06%	-0.69%	-	-
Horiz. %	103.96%	107.53%	106.65%	104.54%	102.35%	99.31%	100.00%	-
EPS	186.26	188.35	181.27	166.47	160.46	149.82	149.16	16.00%
YoY %	-1.11%	3.91%	8.89%	3.75%	7.10%	0.44%	-	-
Horiz. %	124.87%	126.27%	121.53%	111.60%	107.58%	100.44%	100.00%	-
DPS	58.96	57.97	57.97	54.97	54.97	53.16	53.16	7.16%
YoY %	1.71%	0.00%	5.46%	0.00%	3.40%	0.00%	-	-
Horiz. %	110.91%	109.05%	109.05%	103.40%	103.40%	100.00%	100.00%	-
NAPS	16.5804	16.06	15.6491	15.1989	15.1254	14.806	14.6651	8.55%
YoY %	3.24%	2.63%	2.96%	0.49%	2.16%	0.96%	-	-
Horiz. %	113.06%	109.51%	106.71%	103.64%	103.14%	100.96%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	18.96	20.22	20.56	20.50	20.46	20.20	18.62	-
P/RPS	6.83	7.04	7.22	7.34	7.49	7.62	6.97	-1.34%
YoY %	-2.98%	-2.49%	-1.63%	-2.00%	-1.71%	9.33%	-	-
Horiz. %	97.99%	101.00%	103.59%	105.31%	107.46%	109.33%	100.00%	-
P/EPS	10.17	10.73	11.33	12.31	12.75	13.47	12.47	-12.74%
YoY %	-5.22%	-5.30%	-7.96%	-3.45%	-5.35%	8.02%	-	-
Horiz. %	81.56%	86.05%	90.86%	98.72%	102.25%	108.02%	100.00%	-
EY	9.83	9.32	8.82	8.13	7.84	7.42	8.02	14.57%
YoY %	5.47%	5.67%	8.49%	3.70%	5.66%	-7.48%	-	-
Horiz. %	122.57%	116.21%	109.98%	101.37%	97.76%	92.52%	100.00%	-
DY	3.11	2.87	2.82	2.68	2.69	2.63	2.86	5.76%
YoY %	8.36%	1.77%	5.22%	-0.37%	2.28%	-8.04%	-	-
Horiz. %	108.74%	100.35%	98.60%	93.71%	94.06%	91.96%	100.00%	-
P/NAPS	1.14	1.26	1.31	1.35	1.35	1.36	1.27	-6.96%
YoY %	-9.52%	-3.82%	-2.96%	0.00%	-0.74%	7.09%	-	-
Horiz. %	89.76%	99.21%	103.15%	106.30%	106.30%	107.09%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	31/05/23	28/02/23	29/11/22	30/08/22	30/05/22	28/02/22	-
Price	19.96	19.36	20.54	20.88	20.90	21.12	20.06	-
P/RPS	7.19	6.74	7.21	7.48	7.65	7.96	7.51	-2.86%
YoY %	6.68%	-6.52%	-3.61%	-2.22%	-3.89%	5.99%	-	-
Horiz. %	95.74%	89.75%	96.01%	99.60%	101.86%	105.99%	100.00%	-
P/EPS	10.71	10.27	11.32	12.53	13.02	14.08	13.43	-14.04%
YoY %	4.28%	-9.28%	-9.66%	-3.76%	-7.53%	4.84%	-	-
Horiz. %	79.75%	76.47%	84.29%	93.30%	96.95%	104.84%	100.00%	-
EY	9.34	9.74	8.83	7.98	7.68	7.10	7.44	16.42%
YoY %	-4.11%	10.31%	10.65%	3.91%	8.17%	-4.57%	-	-
Horiz. %	125.54%	130.91%	118.68%	107.26%	103.23%	95.43%	100.00%	-
DY	2.96	3.00	2.82	2.63	2.63	2.52	2.65	7.67%
YoY %	-1.33%	6.38%	7.22%	0.00%	4.37%	-4.91%	-	-
Horiz. %	111.70%	113.21%	106.42%	99.25%	99.25%	95.09%	100.00%	-
P/NAPS	1.20	1.20	1.31	1.37	1.38	1.43	1.37	-8.47%
YoY %	0.00%	-8.40%	-4.38%	-0.72%	-3.50%	4.38%	-	-
Horiz. %	87.59%	87.59%	95.62%	100.00%	100.73%	104.38%	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