[HLBANK] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -2.26%
YoY- 53.29%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,066,948 4,039,059 4,006,795 3,877,605 2,551,711 2,085,079 2,098,972 11.64%
PBT 2,746,158 2,613,221 2,392,947 2,236,157 1,415,216 1,213,408 1,132,231 15.90%
Tax -512,971 -510,951 -536,675 -492,562 -277,770 -204,321 -227,606 14.49%
NP 2,233,187 2,102,270 1,856,272 1,743,595 1,137,446 1,009,087 904,625 16.24%
-
NP to SH 2,233,187 2,102,270 1,856,272 1,743,595 1,137,446 1,009,132 905,335 16.23%
-
Tax Rate 18.68% 19.55% 22.43% 22.03% 19.63% 16.84% 20.10% -
Total Cost 1,833,761 1,936,789 2,150,523 2,134,010 1,414,265 1,075,992 1,194,347 7.40%
-
Net Worth 16,801,905 14,511,773 12,999,693 11,095,113 7,467,395 6,509,478 5,738,038 19.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 724,372 722,066 789,455 631,159 348,672 347,945 347,759 13.00%
Div Payout % 32.44% 34.35% 42.53% 36.20% 30.65% 34.48% 38.41% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 16,801,905 14,511,773 12,999,693 11,095,113 7,467,395 6,509,478 5,738,038 19.59%
NOSH 1,766,761 1,761,137 1,754,344 1,660,945 1,452,800 1,449,772 1,448,999 3.35%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 54.91% 52.05% 46.33% 44.97% 44.58% 48.40% 43.10% -
ROE 13.29% 14.49% 14.28% 15.71% 15.23% 15.50% 15.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 230.19 229.34 228.39 233.46 175.64 143.82 144.86 8.02%
EPS 126.40 119.37 105.81 104.97 78.30 69.61 62.48 12.45%
DPS 41.00 41.00 45.00 38.00 24.00 24.00 24.00 9.33%
NAPS 9.51 8.24 7.41 6.68 5.14 4.49 3.96 15.71%
Adjusted Per Share Value based on latest NOSH - 1,661,355
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 187.61 186.33 184.84 178.88 117.71 96.19 96.83 11.64%
EPS 103.02 96.98 85.63 80.43 52.47 46.55 41.76 16.23%
DPS 33.42 33.31 36.42 29.12 16.08 16.05 16.04 13.00%
NAPS 7.751 6.6945 5.9969 5.1183 3.4448 3.0029 2.647 19.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 13.40 13.80 13.90 12.44 13.38 8.58 5.70 -
P/RPS 5.82 6.02 6.09 5.33 7.62 5.97 3.93 6.76%
P/EPS 10.60 11.56 13.14 11.85 17.09 12.33 9.12 2.53%
EY 9.43 8.65 7.61 8.44 5.85 8.11 10.96 -2.47%
DY 3.06 2.97 3.24 3.05 1.79 2.80 4.21 -5.17%
P/NAPS 1.41 1.67 1.88 1.86 2.60 1.91 1.44 -0.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 -
Price 12.92 14.00 13.70 13.50 12.36 8.84 5.80 -
P/RPS 5.61 6.10 6.00 5.78 7.04 6.15 4.00 5.79%
P/EPS 10.22 11.73 12.95 12.86 15.79 12.70 9.28 1.62%
EY 9.78 8.53 7.72 7.78 6.33 7.87 10.77 -1.59%
DY 3.17 2.93 3.28 2.81 1.94 2.71 4.14 -4.34%
P/NAPS 1.36 1.70 1.85 2.02 2.40 1.97 1.46 -1.17%

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

Post a Comment