[HLBANK] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 0.67%
YoY- 28.99%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,905,272 4,782,390 4,814,370 4,549,964 4,193,492 4,076,012 4,168,754 2.74%
PBT 3,407,042 3,348,672 3,226,982 2,742,498 2,101,288 2,821,920 2,725,490 3.78%
Tax -626,258 -560,350 -582,904 -557,374 -407,202 -623,580 -595,942 0.83%
NP 2,780,784 2,788,322 2,644,078 2,185,124 1,694,086 2,198,340 2,129,548 4.54%
-
NP to SH 2,780,784 2,788,322 2,644,078 2,185,124 1,694,086 2,198,340 2,129,548 4.54%
-
Tax Rate 18.38% 16.73% 18.06% 20.32% 19.38% 22.10% 21.87% -
Total Cost 2,124,488 1,994,068 2,170,292 2,364,840 2,499,406 1,877,672 2,039,206 0.68%
-
Net Worth 26,051,994 24,468,126 23,197,104 21,824,994 17,654,637 15,271,153 13,732,204 11.25%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 654,881 654,665 654,592 613,636 531,232 529,635 528,161 3.64%
Div Payout % 23.55% 23.48% 24.76% 28.08% 31.36% 24.09% 24.80% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 26,051,994 24,468,126 23,197,104 21,824,994 17,654,637 15,271,153 13,732,204 11.25%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 1,765,451 1,760,539 3.52%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 56.69% 58.30% 54.92% 48.03% 40.40% 53.93% 51.08% -
ROE 10.67% 11.40% 11.40% 10.01% 9.60% 14.40% 15.51% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 239.69 233.76 235.35 222.44 236.82 230.88 236.79 0.20%
EPS 135.88 136.30 129.26 106.82 95.66 124.52 120.96 1.95%
DPS 32.00 32.00 32.00 30.00 30.00 30.00 30.00 1.08%
NAPS 12.73 11.96 11.34 10.67 9.97 8.65 7.80 8.50%
Adjusted Per Share Value based on latest NOSH - 2,167,718
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 226.29 220.62 222.09 209.90 193.45 188.03 192.31 2.74%
EPS 128.28 128.63 121.98 100.80 78.15 101.41 98.24 4.54%
DPS 30.21 30.20 30.20 28.31 24.51 24.43 24.36 3.65%
NAPS 12.0182 11.2875 10.7012 10.0682 8.1443 7.0448 6.3349 11.25%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 17.30 20.40 17.00 13.50 13.44 13.98 14.40 -
P/RPS 7.22 8.73 7.22 6.07 5.68 6.06 6.08 2.90%
P/EPS 12.73 14.97 13.15 12.64 14.05 11.23 11.90 1.12%
EY 7.85 6.68 7.60 7.91 7.12 8.91 8.40 -1.12%
DY 1.85 1.57 1.88 2.22 2.23 2.15 2.08 -1.93%
P/NAPS 1.36 1.71 1.50 1.27 1.35 1.62 1.85 -4.99%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 21/02/17 23/02/16 25/02/15 25/02/14 -
Price 15.20 21.30 18.52 13.50 13.08 14.28 14.06 -
P/RPS 6.34 9.11 7.87 6.07 5.52 6.19 5.94 1.09%
P/EPS 11.19 15.63 14.33 12.64 13.67 11.47 11.62 -0.62%
EY 8.94 6.40 6.98 7.91 7.31 8.72 8.60 0.64%
DY 2.11 1.50 1.73 2.22 2.29 2.10 2.13 -0.15%
P/NAPS 1.19 1.78 1.63 1.27 1.31 1.65 1.80 -6.66%

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