[HLBANK] QoQ TTM Result on 31-Dec-2014 [#2]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	4,075,626	4,066,948	4,032,530	3,992,688	4,024,211	4,039,059	4,007,623	1.12%
YoY %	0.21%	0.85%	1.00%	-0.78%	-0.37%	0.78%	-	-
Horiz. %	101.70%	101.48%	100.62%	99.63%	100.41%	100.78%	100.00%	-
PBT	2,667,057	2,746,158	2,684,607	2,661,436	2,617,817	2,613,221	2,531,520	3.53%
YoY %	-2.88%	2.29%	0.87%	1.67%	0.18%	3.23%	-	-
Horiz. %	105.35%	108.48%	106.05%	105.13%	103.41%	103.23%	100.00%	-
Tax	-478,477	-512,971	-528,824	-524,770	-512,466	-510,951	-550,263	-8.89%
YoY %	6.72%	3.00%	-0.77%	-2.40%	-0.30%	7.14%	-	-
Horiz. %	86.95%	93.22%	96.10%	95.37%	93.13%	92.86%	100.00%	-
NP	2,188,580	2,233,187	2,155,783	2,136,666	2,105,351	2,102,270	1,981,257	6.85%
YoY %	-2.00%	3.59%	0.89%	1.49%	0.15%	6.11%	-	-
Horiz. %	110.46%	112.72%	108.81%	107.84%	106.26%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,188,580	2,233,187	2,155,783	2,136,666	2,105,351	2,102,270	1,981,257	6.85%
YoY %	-2.00%	3.59%	0.89%	1.49%	0.15%	6.11%	-	-
Horiz. %	110.46%	112.72%	108.81%	107.84%	106.26%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.94%	18.68%	19.70%	19.72%	19.58%	19.55%	21.74%	-
YoY %	-3.96%	-5.18%	-0.10%	0.72%	0.15%	-10.07%	-	-
Horiz. %	82.52%	85.92%	90.62%	90.71%	90.06%	89.93%	100.00%	-
Total Cost	1,887,046	1,833,761	1,876,747	1,856,022	1,918,860	1,936,789	2,026,366	-4.63%
YoY %	2.91%	-2.29%	1.12%	-3.27%	-0.93%	-4.42%	-	-
Horiz. %	93.12%	90.50%	92.62%	91.59%	94.69%	95.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,759,873	16,802,394	15,597,944	15,273,230	15,113,229	14,510,363	13,980,243	17.27%
YoY %	5.70%	7.72%	2.13%	1.06%	4.15%	3.79%	-	-
Horiz. %	127.04%	120.19%	111.57%	109.25%	108.10%	103.79%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	724,225	724,225	722,705	722,705	721,956	721,956	790,348	-5.65%
YoY %	0.00%	0.21%	0.00%	0.10%	0.00%	-8.65%	-	-
Horiz. %	91.63%	91.63%	91.44%	91.44%	91.35%	91.35%	100.00%	-
Div Payout %	33.09%	32.43%	33.52%	33.82%	34.29%	34.34%	39.89%	-
YoY %	2.04%	-3.25%	-0.89%	-1.37%	-0.15%	-13.91%	-	-
Horiz. %	82.95%	81.30%	84.03%	84.78%	85.96%	86.09%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	17,759,873	16,802,394	15,597,944	15,273,230	15,113,229	14,510,363	13,980,243	17.27%
YoY %	5.70%	7.72%	2.13%	1.06%	4.15%	3.79%	-	-
Horiz. %	127.04%	120.19%	111.57%	109.25%	108.10%	103.79%	100.00%	-
NOSH	1,765,394	1,766,813	1,766,471	1,765,691	1,763,504	1,760,966	1,760,735	0.17%
YoY %	-0.08%	0.02%	0.04%	0.12%	0.14%	0.01%	-	-
Horiz. %	100.26%	100.35%	100.33%	100.28%	100.16%	100.01%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	53.70%	54.91%	53.46%	53.51%	52.32%	52.05%	49.44%	-
YoY %	-2.20%	2.71%	-0.09%	2.27%	0.52%	5.28%	-	-
Horiz. %	108.62%	111.06%	108.13%	108.23%	105.83%	105.28%	100.00%	-
ROE	12.32%	13.29%	13.82%	13.99%	13.93%	14.49%	14.17%	-
YoY %	-7.30%	-3.84%	-1.22%	0.43%	-3.86%	2.26%	-	-
Horiz. %	86.94%	93.79%	97.53%	98.73%	98.31%	102.26%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	230.86	230.19	228.28	226.13	228.19	229.37	227.61	0.94%
YoY %	0.29%	0.84%	0.95%	-0.90%	-0.51%	0.77%	-	-
Horiz. %	101.43%	101.13%	100.29%	99.35%	100.25%	100.77%	100.00%	-
EPS	123.97	126.40	122.04	121.01	119.38	119.38	112.52	6.66%
YoY %	-1.92%	3.57%	0.85%	1.37%	0.00%	6.10%	-	-
Horiz. %	110.18%	112.34%	108.46%	107.55%	106.10%	106.10%	100.00%	-
DPS	41.00	41.00	41.00	41.00	41.00	41.00	45.00	-6.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-8.89%	-	-
Horiz. %	91.11%	91.11%	91.11%	91.11%	91.11%	91.11%	100.00%	-
NAPS	10.06	9.51	8.83	8.65	8.57	8.24	7.94	17.07%
YoY %	5.78%	7.70%	2.08%	0.93%	4.00%	3.78%	-	-
Horiz. %	126.70%	119.77%	111.21%	108.94%	107.93%	103.78%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,765,691
RPS	198.82	198.39	196.71	194.77	196.31	197.03	195.50	1.12%
YoY %	0.22%	0.85%	1.00%	-0.78%	-0.37%	0.78%	-	-
Horiz. %	101.70%	101.48%	100.62%	99.63%	100.41%	100.78%	100.00%	-
EPS	106.76	108.94	105.16	104.23	102.70	102.55	96.65	6.85%
YoY %	-2.00%	3.59%	0.89%	1.49%	0.15%	6.10%	-	-
Horiz. %	110.46%	112.72%	108.80%	107.84%	106.26%	106.10%	100.00%	-
DPS	35.33	35.33	35.25	35.25	35.22	35.22	38.55	-5.64%
YoY %	0.00%	0.23%	0.00%	0.09%	0.00%	-8.64%	-	-
Horiz. %	91.65%	91.65%	91.44%	91.44%	91.36%	91.36%	100.00%	-
NAPS	8.6636	8.1965	7.609	7.4506	7.3725	7.0784	6.8198	17.27%
YoY %	5.70%	7.72%	2.13%	1.06%	4.15%	3.79%	-	-
Horiz. %	127.04%	120.19%	111.57%	109.25%	108.10%	103.79%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	13.12	13.40	14.26	13.98	14.62	13.80	14.14	-
P/RPS	5.68	5.82	6.25	6.18	6.41	6.02	6.21	-5.76%
YoY %	-2.41%	-6.88%	1.13%	-3.59%	6.48%	-3.06%	-	-
Horiz. %	91.47%	93.72%	100.64%	99.52%	103.22%	96.94%	100.00%	-
P/EPS	10.58	10.60	11.68	11.55	12.25	11.56	12.57	-10.84%
YoY %	-0.19%	-9.25%	1.13%	-5.71%	5.97%	-8.04%	-	-
Horiz. %	84.17%	84.33%	92.92%	91.89%	97.45%	91.96%	100.00%	-
EY	9.45	9.43	8.56	8.66	8.17	8.65	7.96	12.10%
YoY %	0.21%	10.16%	-1.15%	6.00%	-5.55%	8.67%	-	-
Horiz. %	118.72%	118.47%	107.54%	108.79%	102.64%	108.67%	100.00%	-
DY	3.13	3.06	2.88	2.93	2.80	2.97	3.18	-1.05%
YoY %	2.29%	6.25%	-1.71%	4.64%	-5.72%	-6.60%	-	-
Horiz. %	98.43%	96.23%	90.57%	92.14%	88.05%	93.40%	100.00%	-
P/NAPS	1.30	1.41	1.61	1.62	1.71	1.67	1.78	-18.88%
YoY %	-7.80%	-12.42%	-0.62%	-5.26%	2.40%	-6.18%	-	-
Horiz. %	73.03%	79.21%	90.45%	91.01%	96.07%	93.82%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	26/08/15	26/05/15	25/02/15	25/11/14	26/08/14	21/05/14	-
Price	13.70	12.92	13.72	14.28	14.50	14.00	14.00	-
P/RPS	5.93	5.61	6.01	6.32	6.35	6.10	6.15	-2.39%
YoY %	5.70%	-6.66%	-4.91%	-0.47%	4.10%	-0.81%	-	-
Horiz. %	96.42%	91.22%	97.72%	102.76%	103.25%	99.19%	100.00%	-
P/EPS	11.05	10.22	11.24	11.80	12.15	11.73	12.44	-7.58%
YoY %	8.12%	-9.07%	-4.75%	-2.88%	3.58%	-5.71%	-	-
Horiz. %	88.83%	82.15%	90.35%	94.86%	97.67%	94.29%	100.00%	-
EY	9.05	9.78	8.89	8.47	8.23	8.53	8.04	8.20%
YoY %	-7.46%	10.01%	4.96%	2.92%	-3.52%	6.09%	-	-
Horiz. %	112.56%	121.64%	110.57%	105.35%	102.36%	106.09%	100.00%	-
DY	2.99	3.17	2.99	2.87	2.83	2.93	3.21	-4.61%
YoY %	-5.68%	6.02%	4.18%	1.41%	-3.41%	-8.72%	-	-
Horiz. %	93.15%	98.75%	93.15%	89.41%	88.16%	91.28%	100.00%	-
P/NAPS	1.36	1.36	1.55	1.65	1.69	1.70	1.76	-15.77%
YoY %	0.00%	-12.26%	-6.06%	-2.37%	-0.59%	-3.41%	-	-
Horiz. %	77.27%	77.27%	88.07%	93.75%	96.02%	96.59%	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