[HLBANK] QoQ TTM Result on 31-Dec-2023 [#2]

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	5,974,779	5,771,020	5,597,571	5,558,121	5,579,708	5,685,509	5,880,742	1.06%
YoY %	3.53%	3.10%	0.71%	-0.39%	-1.86%	-3.32%	-	-
Horiz. %	101.60%	98.13%	95.18%	94.51%	94.88%	96.68%	100.00%	-
PBT	5,230,488	5,134,247	4,892,836	4,736,184	4,682,629	4,626,631	4,803,583	5.82%
YoY %	1.87%	4.93%	3.31%	1.14%	1.21%	-3.68%	-	-
Horiz. %	108.89%	106.88%	101.86%	98.60%	97.48%	96.32%	100.00%	-
Tax	-974,097	-938,035	-865,944	-823,831	-816,066	-808,435	-942,424	2.22%
YoY %	-3.84%	-8.33%	-5.11%	-0.95%	-0.94%	14.22%	-	-
Horiz. %	103.36%	99.53%	91.88%	87.42%	86.59%	85.78%	100.00%	-
NP	4,256,391	4,196,212	4,026,892	3,912,353	3,866,563	3,818,196	3,861,159	6.69%
YoY %	1.43%	4.20%	2.93%	1.18%	1.27%	-1.11%	-	-
Horiz. %	110.24%	108.68%	104.29%	101.33%	100.14%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,256,391	4,196,212	4,026,892	3,912,353	3,866,563	3,818,196	3,861,159	6.69%
YoY %	1.43%	4.20%	2.93%	1.18%	1.27%	-1.11%	-	-
Horiz. %	110.24%	108.68%	104.29%	101.33%	100.14%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	18.27%	17.70%	17.39%	17.43%	17.47%	19.62%	-
YoY %	1.92%	3.22%	1.78%	-0.23%	-0.23%	-10.96%	-	-
Horiz. %	94.90%	93.12%	90.21%	88.63%	88.84%	89.04%	100.00%	-
Total Cost	1,718,388	1,574,808	1,570,679	1,645,768	1,713,145	1,867,313	2,019,583	-10.18%
YoY %	9.12%	0.26%	-4.56%	-3.93%	-8.26%	-7.54%	-	-
Horiz. %	85.09%	77.98%	77.77%	81.49%	84.83%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,447,999	37,280,169	36,232,826	35,533,145	34,178,905	33,988,812	32,922,045	6.99%
YoY %	-2.23%	2.89%	1.97%	3.96%	0.56%	3.24%	-	-
Horiz. %	110.71%	113.24%	110.06%	107.93%	103.82%	103.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	1,393,579	1,393,579	1,290,826	1,290,826	1,208,714	1,208,714	1,188,437	11.16%
YoY %	0.00%	7.96%	0.00%	6.79%	0.00%	1.71%	-	-
Horiz. %	117.26%	117.26%	108.62%	108.62%	101.71%	101.71%	100.00%	-
Div Payout %	32.74%	33.21%	32.06%	32.99%	31.26%	31.66%	30.78%	-
YoY %	-1.42%	3.59%	-2.82%	5.53%	-1.26%	2.86%	-	-
Horiz. %	106.37%	107.89%	104.16%	107.18%	101.56%	102.86%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	36,447,999	37,280,169	36,232,826	35,533,145	34,178,905	33,988,812	32,922,045	6.99%
YoY %	-2.23%	2.89%	1.97%	3.96%	0.56%	3.24%	-	-
Horiz. %	110.71%	113.24%	110.06%	107.93%	103.82%	103.24%	100.00%	-
NOSH	2,049,943	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	-3.64%
YoY %	-5.43%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.57%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	71.24%	72.71%	71.94%	70.39%	69.30%	67.16%	65.66%	-
YoY %	-2.02%	1.07%	2.20%	1.57%	3.19%	2.28%	-	-
Horiz. %	108.50%	110.74%	109.56%	107.20%	105.54%	102.28%	100.00%	-
ROE	11.68%	11.26%	11.11%	11.01%	11.31%	11.23%	11.73%	-
YoY %	3.73%	1.35%	0.91%	-2.65%	0.71%	-4.26%	-	-
Horiz. %	99.57%	95.99%	94.71%	93.86%	96.42%	95.74%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	291.46	281.58	273.14	271.23	272.30	277.51	287.05	1.01%
YoY %	3.51%	3.09%	0.70%	-0.39%	-1.88%	-3.32%	-	-
Horiz. %	101.54%	98.09%	95.15%	94.49%	94.86%	96.68%	100.00%	-
EPS	207.63	204.74	196.49	190.92	188.70	186.37	188.47	6.64%
YoY %	1.41%	4.20%	2.92%	1.18%	1.25%	-1.11%	-	-
Horiz. %	110.17%	108.63%	104.26%	101.30%	100.12%	98.89%	100.00%	-
DPS	68.00	68.00	63.00	63.00	59.00	59.00	58.00	11.15%
YoY %	0.00%	7.94%	0.00%	6.78%	0.00%	1.72%	-	-
Horiz. %	117.24%	117.24%	108.62%	108.62%	101.72%	101.72%	100.00%	-
NAPS	17.78	18.19	17.68	17.34	16.68	16.59	16.07	6.95%
YoY %	-2.25%	2.88%	1.96%	3.96%	0.54%	3.24%	-	-
Horiz. %	110.64%	113.19%	110.02%	107.90%	103.80%	103.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	291.46	281.52	273.06	271.14	272.19	277.35	286.87	1.06%
YoY %	3.53%	3.10%	0.71%	-0.39%	-1.86%	-3.32%	-	-
Horiz. %	101.60%	98.14%	95.19%	94.52%	94.88%	96.68%	100.00%	-
EPS	207.63	204.70	196.44	190.85	188.62	186.26	188.35	6.69%
YoY %	1.43%	4.20%	2.93%	1.18%	1.27%	-1.11%	-	-
Horiz. %	110.24%	108.68%	104.30%	101.33%	100.14%	98.89%	100.00%	-
DPS	68.00	67.98	62.97	62.97	58.96	58.96	57.97	11.19%
YoY %	0.03%	7.96%	0.00%	6.80%	0.00%	1.71%	-	-
Horiz. %	117.30%	117.27%	108.63%	108.63%	101.71%	101.71%	100.00%	-
NAPS	17.78	18.186	17.675	17.3337	16.6731	16.5804	16.06	6.99%
YoY %	-2.23%	2.89%	1.97%	3.96%	0.56%	3.24%	-	-
Horiz. %	110.71%	113.24%	110.06%	107.93%	103.82%	103.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	21.56	19.20	19.38	18.90	19.50	18.96	20.22	-
P/RPS	7.40	6.82	7.10	6.97	7.16	6.83	7.04	3.37%
YoY %	8.50%	-3.94%	1.87%	-2.65%	4.83%	-2.98%	-	-
Horiz. %	105.11%	96.88%	100.85%	99.01%	101.70%	97.02%	100.00%	-
P/EPS	10.38	9.38	9.86	9.90	10.33	10.17	10.73	-2.18%
YoY %	10.66%	-4.87%	-0.40%	-4.16%	1.57%	-5.22%	-	-
Horiz. %	96.74%	87.42%	91.89%	92.26%	96.27%	94.78%	100.00%	-
EY	9.63	10.66	10.14	10.10	9.68	9.83	9.32	2.19%
YoY %	-9.66%	5.13%	0.40%	4.34%	-1.53%	5.47%	-	-
Horiz. %	103.33%	114.38%	108.80%	108.37%	103.86%	105.47%	100.00%	-
DY	3.15	3.54	3.25	3.33	3.03	3.11	2.87	6.38%
YoY %	-11.02%	8.92%	-2.40%	9.90%	-2.57%	8.36%	-	-
Horiz. %	109.76%	123.34%	113.24%	116.03%	105.57%	108.36%	100.00%	-
P/NAPS	1.21	1.06	1.10	1.09	1.17	1.14	1.26	-2.65%
YoY %	14.15%	-3.64%	0.92%	-6.84%	2.63%	-9.52%	-	-
Horiz. %	96.03%	84.13%	87.30%	86.51%	92.86%	90.48%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	28/11/24	29/08/24	30/05/24	28/02/24	30/11/23	30/08/23	31/05/23	-
Price	20.64	21.28	19.26	19.62	19.00	19.96	19.36	-
P/RPS	7.08	7.56	7.05	7.23	6.98	7.19	6.74	3.32%
YoY %	-6.35%	7.23%	-2.49%	3.58%	-2.92%	6.68%	-	-
Horiz. %	105.04%	112.17%	104.60%	107.27%	103.56%	106.68%	100.00%	-
P/EPS	9.94	10.39	9.80	10.28	10.07	10.71	10.27	-2.14%
YoY %	-4.33%	6.02%	-4.67%	2.09%	-5.98%	4.28%	-	-
Horiz. %	96.79%	101.17%	95.42%	100.10%	98.05%	104.28%	100.00%	-
EY	10.06	9.62	10.20	9.73	9.93	9.34	9.74	2.17%
YoY %	4.57%	-5.69%	4.83%	-2.01%	6.32%	-4.11%	-	-
Horiz. %	103.29%	98.77%	104.72%	99.90%	101.95%	95.89%	100.00%	-
DY	3.29	3.20	3.27	3.21	3.11	2.96	3.00	6.32%
YoY %	2.81%	-2.14%	1.87%	3.22%	5.07%	-1.33%	-	-
Horiz. %	109.67%	106.67%	109.00%	107.00%	103.67%	98.67%	100.00%	-
P/NAPS	1.16	1.17	1.09	1.13	1.14	1.20	1.20	-2.22%
YoY %	-0.85%	7.34%	-3.54%	-0.88%	-5.00%	0.00%	-	-
Horiz. %	96.67%	97.50%	90.83%	94.17%	95.00%	100.00%	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