[HLBANK] QoQ TTM Result on 31-Dec-2002 [#2]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	1,453,934	1,484,434	1,482,440	1,475,052	1,523,248	1,554,761	1,580,491	-5.40%
YoY %	-2.05%	0.13%	0.50%	-3.16%	-2.03%	-1.63%	-	-
Horiz. %	91.99%	93.92%	93.80%	93.33%	96.38%	98.37%	100.00%	-
PBT	785,493	801,886	760,371	725,188	719,275	710,069	687,717	9.25%
YoY %	-2.04%	5.46%	4.85%	0.82%	1.30%	3.25%	-	-
Horiz. %	114.22%	116.60%	110.56%	105.45%	104.59%	103.25%	100.00%	-
Tax	-211,447	-221,053	-200,903	-189,816	-199,031	-203,764	-253,800	-11.45%
YoY %	4.35%	-10.03%	-5.84%	4.63%	2.32%	19.71%	-	-
Horiz. %	83.31%	87.10%	79.16%	74.79%	78.42%	80.29%	100.00%	-
NP	574,046	580,833	559,468	535,372	520,244	506,305	433,917	20.49%
YoY %	-1.17%	3.82%	4.50%	2.91%	2.75%	16.68%	-	-
Horiz. %	132.29%	133.86%	128.93%	123.38%	119.89%	116.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	574,046	580,833	559,468	535,372	520,244	506,305	433,917	20.49%
YoY %	-1.17%	3.82%	4.50%	2.91%	2.75%	16.68%	-	-
Horiz. %	132.29%	133.86%	128.93%	123.38%	119.89%	116.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.92%	27.57%	26.42%	26.17%	27.67%	28.70%	36.90%	-
YoY %	-2.36%	4.35%	0.96%	-5.42%	-3.59%	-22.22%	-	-
Horiz. %	72.95%	74.72%	71.60%	70.92%	74.99%	77.78%	100.00%	-
Total Cost	879,888	903,601	922,972	939,680	1,003,004	1,048,456	1,146,574	-16.16%
YoY %	-2.62%	-2.10%	-1.78%	-6.31%	-4.34%	-8.56%	-	-
Horiz. %	76.74%	78.81%	80.50%	81.96%	87.48%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,387,923	3,901,053	3,673,651	3,602,040	3,526,996	3,391,850	3,242,244	22.32%
YoY %	12.48%	6.19%	1.99%	2.13%	3.98%	4.61%	-	-
Horiz. %	135.34%	120.32%	113.31%	111.10%	108.78%	104.61%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	502,025	502,025	193,441	193,441	157,313	157,313	204,785	81.71%
YoY %	0.00%	159.52%	0.00%	22.97%	0.00%	-23.18%	-	-
Horiz. %	245.15%	245.15%	94.46%	94.46%	76.82%	76.82%	100.00%	-
Div Payout %	87.45%	86.43%	34.58%	36.13%	30.24%	31.07%	47.19%	-
YoY %	1.18%	149.94%	-4.29%	19.48%	-2.67%	-34.16%	-	-
Horiz. %	185.31%	183.15%	73.28%	76.56%	64.08%	65.84%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	4,387,923	3,901,053	3,673,651	3,602,040	3,526,996	3,391,850	3,242,244	22.32%
YoY %	12.48%	6.19%	1.99%	2.13%	3.98%	4.61%	-	-
Horiz. %	135.34%	120.32%	113.31%	111.10%	108.78%	104.61%	100.00%	-
NOSH	1,502,713	1,434,210	1,435,020	1,435,076	1,433,738	1,431,160	1,428,301	3.44%
YoY %	4.78%	-0.06%	-0.00%	0.09%	0.18%	0.20%	-	-
Horiz. %	105.21%	100.41%	100.47%	100.47%	100.38%	100.20%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	39.48%	39.13%	37.74%	36.30%	34.15%	32.56%	27.45%	-
YoY %	0.89%	3.68%	3.97%	6.30%	4.88%	18.62%	-	-
Horiz. %	143.83%	142.55%	137.49%	132.24%	124.41%	118.62%	100.00%	-
ROE	13.08%	14.89%	15.23%	14.86%	14.75%	14.93%	13.38%	-
YoY %	-12.16%	-2.23%	2.49%	0.75%	-1.21%	11.58%	-	-
Horiz. %	97.76%	111.29%	113.83%	111.06%	110.24%	111.58%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	96.75	103.50	103.30	102.79	106.24	108.64	110.66	-8.55%
YoY %	-6.52%	0.19%	0.50%	-3.25%	-2.21%	-1.83%	-	-
Horiz. %	87.43%	93.53%	93.35%	92.89%	96.01%	98.17%	100.00%	-
EPS	38.20	40.50	38.99	37.31	36.29	35.38	30.38	16.48%
YoY %	-5.68%	3.87%	4.50%	2.81%	2.57%	16.46%	-	-
Horiz. %	125.74%	133.31%	128.34%	122.81%	119.45%	116.46%	100.00%	-
DPS	33.41	35.00	13.50	13.50	11.00	11.00	14.50	74.36%
YoY %	-4.54%	159.26%	0.00%	22.73%	0.00%	-24.14%	-	-
Horiz. %	230.41%	241.38%	93.10%	93.10%	75.86%	75.86%	100.00%	-
NAPS	2.92	2.72	2.56	2.51	2.46	2.37	2.27	18.26%
YoY %	7.35%	6.25%	1.99%	2.03%	3.80%	4.41%	-	-
Horiz. %	128.63%	119.82%	112.78%	110.57%	108.37%	104.41%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,435,076
RPS	70.93	72.41	72.32	71.96	74.31	75.84	77.10	-5.40%
YoY %	-2.04%	0.12%	0.50%	-3.16%	-2.02%	-1.63%	-	-
Horiz. %	92.00%	93.92%	93.80%	93.33%	96.38%	98.37%	100.00%	-
EPS	28.00	28.33	27.29	26.12	25.38	24.70	21.17	20.47%
YoY %	-1.16%	3.81%	4.48%	2.92%	2.75%	16.67%	-	-
Horiz. %	132.26%	133.82%	128.91%	123.38%	119.89%	116.67%	100.00%	-
DPS	24.49	24.49	9.44	9.44	7.67	7.67	9.99	81.70%
YoY %	0.00%	159.43%	0.00%	23.08%	0.00%	-23.22%	-	-
Horiz. %	245.15%	245.15%	94.49%	94.49%	76.78%	76.78%	100.00%	-
NAPS	2.1405	1.903	1.7921	1.7571	1.7205	1.6546	1.5816	22.32%
YoY %	12.48%	6.19%	1.99%	2.13%	3.98%	4.62%	-	-
Horiz. %	135.34%	120.32%	113.31%	111.10%	108.78%	104.62%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	5.20	4.62	4.22	4.50	4.88	5.35	4.98	-
P/RPS	5.37	4.46	4.09	4.38	4.59	4.92	4.50	12.49%
YoY %	20.40%	9.05%	-6.62%	-4.58%	-6.71%	9.33%	-	-
Horiz. %	119.33%	99.11%	90.89%	97.33%	102.00%	109.33%	100.00%	-
P/EPS	13.61	11.41	10.82	12.06	13.45	15.12	16.39	-11.64%
YoY %	19.28%	5.45%	-10.28%	-10.33%	-11.04%	-7.75%	-	-
Horiz. %	83.04%	69.62%	66.02%	73.58%	82.06%	92.25%	100.00%	-
EY	7.35	8.77	9.24	8.29	7.44	6.61	6.10	13.21%
YoY %	-16.19%	-5.09%	11.46%	11.42%	12.56%	8.36%	-	-
Horiz. %	120.49%	143.77%	151.48%	135.90%	121.97%	108.36%	100.00%	-
DY	6.42	7.58	3.20	3.00	2.25	2.06	2.91	69.38%
YoY %	-15.30%	136.88%	6.67%	33.33%	9.22%	-29.21%	-	-
Horiz. %	220.62%	260.48%	109.97%	103.09%	77.32%	70.79%	100.00%	-
P/NAPS	1.78	1.70	1.65	1.79	1.98	2.26	2.19	-12.89%
YoY %	4.71%	3.03%	-7.82%	-9.60%	-12.39%	3.20%	-	-
Horiz. %	81.28%	77.63%	75.34%	81.74%	90.41%	103.20%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	05/11/03	18/08/03	08/05/03	20/02/03	25/10/02	15/08/02	19/04/02	-
Price	5.50	5.15	4.04	4.62	4.96	5.70	5.15	-
P/RPS	5.68	4.98	3.91	4.49	4.67	5.25	4.65	14.25%
YoY %	14.06%	27.37%	-12.92%	-3.85%	-11.05%	12.90%	-	-
Horiz. %	122.15%	107.10%	84.09%	96.56%	100.43%	112.90%	100.00%	-
P/EPS	14.40	12.72	10.36	12.38	13.67	16.11	16.95	-10.29%
YoY %	13.21%	22.78%	-16.32%	-9.44%	-15.15%	-4.96%	-	-
Horiz. %	84.96%	75.04%	61.12%	73.04%	80.65%	95.04%	100.00%	-
EY	6.95	7.86	9.65	8.07	7.32	6.21	5.90	11.52%
YoY %	-11.58%	-18.55%	19.58%	10.25%	17.87%	5.25%	-	-
Horiz. %	117.80%	133.22%	163.56%	136.78%	124.07%	105.25%	100.00%	-
DY	6.07	6.80	3.34	2.92	2.22	1.93	2.82	66.63%
YoY %	-10.74%	103.59%	14.38%	31.53%	15.03%	-31.56%	-	-
Horiz. %	215.25%	241.13%	118.44%	103.55%	78.72%	68.44%	100.00%	-
P/NAPS	1.88	1.89	1.58	1.84	2.02	2.41	2.27	-11.79%
YoY %	-0.53%	19.62%	-14.13%	-8.91%	-16.18%	6.17%	-	-
Horiz. %	82.82%	83.26%	69.60%	81.06%	88.99%	106.17%	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