[HLBANK] QoQ TTM Result on 31-Mar-2018 [#3]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	4,823,575	4,909,960	4,839,565	4,815,169	4,682,852	4,633,037	4,550,649	3.94%
YoY %	-1.76%	1.45%	0.51%	2.83%	1.08%	1.81%	-	-
Horiz. %	106.00%	107.90%	106.35%	105.81%	102.91%	101.81%	100.00%	-
PBT	3,307,100	3,316,998	3,246,255	3,148,576	2,990,494	2,854,025	2,748,252	13.09%
YoY %	-0.30%	2.18%	3.10%	5.29%	4.78%	3.85%	-	-
Horiz. %	120.33%	120.69%	118.12%	114.57%	108.81%	103.85%	100.00%	-
Tax	-596,900	-610,973	-608,177	-653,589	-616,001	-612,668	-603,236	-0.69%
YoY %	2.30%	-0.46%	6.95%	-6.10%	-0.54%	-1.56%	-	-
Horiz. %	98.95%	101.28%	100.82%	108.35%	102.12%	101.56%	100.00%	-
NP	2,710,200	2,706,025	2,638,078	2,494,987	2,374,493	2,241,357	2,145,016	16.82%
YoY %	0.15%	2.58%	5.74%	5.07%	5.94%	4.49%	-	-
Horiz. %	126.35%	126.15%	122.99%	116.32%	110.70%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,710,200	2,706,025	2,638,078	2,494,987	2,374,493	2,241,357	2,145,016	16.82%
YoY %	0.15%	2.58%	5.74%	5.07%	5.94%	4.49%	-	-
Horiz. %	126.35%	126.15%	122.99%	116.32%	110.70%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.42%	18.73%	20.76%	20.60%	21.47%	21.95%	-
YoY %	-2.01%	-1.66%	-9.78%	0.78%	-4.05%	-2.19%	-	-
Horiz. %	82.23%	83.92%	85.33%	94.58%	93.85%	97.81%	100.00%	-
Total Cost	2,113,375	2,203,935	2,201,487	2,320,182	2,308,359	2,391,680	2,405,633	-8.25%
YoY %	-4.11%	0.11%	-5.12%	0.51%	-3.48%	-0.58%	-	-
Horiz. %	87.85%	91.62%	91.51%	96.45%	95.96%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,468,126	25,817,524	23,893,507	23,340,592	23,197,104	23,319,839	22,684,628	5.16%
YoY %	-5.23%	8.05%	2.37%	0.62%	-0.53%	2.80%	-	-
Horiz. %	107.86%	113.81%	105.33%	102.89%	102.26%	102.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	981,949	981,912	981,912	940,946	940,946	920,469	920,469	4.39%
YoY %	0.00%	0.00%	4.35%	0.00%	2.22%	0.00%	-	-
Horiz. %	106.68%	106.68%	106.68%	102.22%	102.22%	100.00%	100.00%	-
Div Payout %	36.23%	36.29%	37.22%	37.71%	39.63%	41.07%	42.91%	-
YoY %	-0.17%	-2.50%	-1.30%	-4.84%	-3.51%	-4.29%	-	-
Horiz. %	84.43%	84.57%	86.74%	87.88%	92.36%	95.71%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	24,468,126	25,817,524	23,893,507	23,340,592	23,197,104	23,319,839	22,684,628	5.16%
YoY %	-5.23%	8.05%	2.37%	0.62%	-0.53%	2.80%	-	-
Horiz. %	107.86%	113.81%	105.33%	102.89%	102.26%	102.80%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	56.19%	55.11%	54.51%	51.82%	50.71%	48.38%	47.14%	-
YoY %	1.96%	1.10%	5.19%	2.19%	4.82%	2.63%	-	-
Horiz. %	119.20%	116.91%	115.63%	109.93%	107.57%	102.63%	100.00%	-
ROE	11.08%	10.48%	11.04%	10.69%	10.24%	9.61%	9.46%	-
YoY %	5.73%	-5.07%	3.27%	4.39%	6.56%	1.59%	-	-
Horiz. %	117.12%	110.78%	116.70%	113.00%	108.25%	101.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	235.78	226.50	236.58	235.39	228.92	226.49	222.47	3.93%
YoY %	4.10%	-4.26%	0.51%	2.83%	1.07%	1.81%	-	-
Horiz. %	105.98%	101.81%	106.34%	105.81%	102.90%	101.81%	100.00%	-
EPS	132.47	124.83	128.96	121.97	116.08	109.57	104.86	16.81%
YoY %	6.12%	-3.20%	5.73%	5.07%	5.94%	4.49%	-	-
Horiz. %	126.33%	119.04%	122.98%	116.32%	110.70%	104.49%	100.00%	-
DPS	48.00	45.30	48.00	46.00	46.00	45.00	45.00	4.38%
YoY %	5.96%	-5.63%	4.35%	0.00%	2.22%	0.00%	-	-
Horiz. %	106.67%	100.67%	106.67%	102.22%	102.22%	100.00%	100.00%	-
NAPS	11.96	11.91	11.68	11.41	11.34	11.40	11.09	5.14%
YoY %	0.42%	1.97%	2.37%	0.62%	-0.53%	2.80%	-	-
Horiz. %	107.84%	107.39%	105.32%	102.89%	102.25%	102.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	222.52	226.50	223.26	222.13	216.03	213.73	209.93	3.94%
YoY %	-1.76%	1.45%	0.51%	2.82%	1.08%	1.81%	-	-
Horiz. %	106.00%	107.89%	106.35%	105.81%	102.91%	101.81%	100.00%	-
EPS	125.03	124.83	121.70	115.10	109.54	103.40	98.95	16.82%
YoY %	0.16%	2.57%	5.73%	5.08%	5.94%	4.50%	-	-
Horiz. %	126.36%	126.15%	122.99%	116.32%	110.70%	104.50%	100.00%	-
DPS	45.30	45.30	45.30	43.41	43.41	42.46	42.46	4.39%
YoY %	0.00%	0.00%	4.35%	0.00%	2.24%	0.00%	-	-
Horiz. %	106.69%	106.69%	106.69%	102.24%	102.24%	100.00%	100.00%	-
NAPS	11.2875	11.91	11.0224	10.7674	10.7012	10.7578	10.4647	5.16%
YoY %	-5.23%	8.05%	2.37%	0.62%	-0.53%	2.80%	-	-
Horiz. %	107.86%	113.81%	105.33%	102.89%	102.26%	102.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	20.40	20.58	18.20	18.80	17.00	15.86	15.66	-
P/RPS	8.65	9.09	7.69	7.99	7.43	7.00	7.04	14.67%
YoY %	-4.84%	18.21%	-3.75%	7.54%	6.14%	-0.57%	-	-
Horiz. %	122.87%	129.12%	109.23%	113.49%	105.54%	99.43%	100.00%	-
P/EPS	15.40	16.49	14.11	15.41	14.65	14.47	14.93	2.08%
YoY %	-6.61%	16.87%	-8.44%	5.19%	1.24%	-3.08%	-	-
Horiz. %	103.15%	110.45%	94.51%	103.22%	98.12%	96.92%	100.00%	-
EY	6.49	6.07	7.09	6.49	6.83	6.91	6.70	-2.09%
YoY %	6.92%	-14.39%	9.24%	-4.98%	-1.16%	3.13%	-	-
Horiz. %	96.87%	90.60%	105.82%	96.87%	101.94%	103.13%	100.00%	-
DY	2.35	2.20	2.64	2.45	2.71	2.84	2.87	-12.44%
YoY %	6.82%	-16.67%	7.76%	-9.59%	-4.58%	-1.05%	-	-
Horiz. %	81.88%	76.66%	91.99%	85.37%	94.43%	98.95%	100.00%	-
P/NAPS	1.71	1.73	1.56	1.65	1.50	1.39	1.41	13.68%
YoY %	-1.16%	10.90%	-5.45%	10.00%	7.91%	-1.42%	-	-
Horiz. %	121.28%	122.70%	110.64%	117.02%	106.38%	98.58%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	28/11/18	28/08/18	30/05/18	26/02/18	30/11/17	24/08/17	-
Price	21.30	20.68	20.30	18.60	18.52	15.14	15.50	-
P/RPS	9.03	9.13	8.58	7.90	8.09	6.68	6.97	18.78%
YoY %	-1.10%	6.41%	8.61%	-2.35%	21.11%	-4.16%	-	-
Horiz. %	129.56%	130.99%	123.10%	113.34%	116.07%	95.84%	100.00%	-
P/EPS	16.08	16.57	15.74	15.25	15.95	13.82	14.78	5.76%
YoY %	-2.96%	5.27%	3.21%	-4.39%	15.41%	-6.50%	-	-
Horiz. %	108.80%	112.11%	106.50%	103.18%	107.92%	93.50%	100.00%	-
EY	6.22	6.04	6.35	6.56	6.27	7.24	6.77	-5.47%
YoY %	2.98%	-4.88%	-3.20%	4.63%	-13.40%	6.94%	-	-
Horiz. %	91.88%	89.22%	93.80%	96.90%	92.61%	106.94%	100.00%	-
DY	2.25	2.19	2.36	2.47	2.48	2.97	2.90	-15.52%
YoY %	2.74%	-7.20%	-4.45%	-0.40%	-16.50%	2.41%	-	-
Horiz. %	77.59%	75.52%	81.38%	85.17%	85.52%	102.41%	100.00%	-
P/NAPS	1.78	1.74	1.74	1.63	1.63	1.33	1.40	17.31%
YoY %	2.30%	0.00%	6.75%	0.00%	22.56%	-5.00%	-	-
Horiz. %	127.14%	124.29%	124.29%	116.43%	116.43%	95.00%	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