[HLBANK] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	4,744,014	4,884,334	4,531,641	4,131,972	4,034,817	4,043,522	4,042,418	2.70%
YoY %	-2.87%	7.78%	9.67%	2.41%	-0.22%	0.03%	-	-
Horiz. %	117.36%	120.83%	112.10%	102.22%	99.81%	100.03%	100.00%	-
PBT	3,270,654	3,291,489	2,757,724	2,209,714	2,764,870	2,669,689	2,484,925	4.68%
YoY %	-0.63%	19.36%	24.80%	-20.08%	3.57%	7.44%	-	-
Horiz. %	131.62%	132.46%	110.98%	88.92%	111.27%	107.44%	100.00%	-
Tax	-566,576	-608,729	-541,592	-416,550	-607,089	-583,258	-565,141	0.04%
YoY %	6.92%	-12.40%	-30.02%	31.39%	-4.09%	-3.21%	-	-
Horiz. %	100.25%	107.71%	95.83%	73.71%	107.42%	103.21%	100.00%	-
NP	2,704,078	2,682,760	2,216,132	1,793,164	2,157,781	2,086,430	1,919,784	5.87%
YoY %	0.79%	21.06%	23.59%	-16.90%	3.42%	8.68%	-	-
Horiz. %	140.85%	139.74%	115.44%	93.40%	112.40%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,704,078	2,682,760	2,216,132	1,793,164	2,157,781	2,086,430	1,919,784	5.87%
YoY %	0.79%	21.06%	23.59%	-16.90%	3.42%	8.68%	-	-
Horiz. %	140.85%	139.74%	115.44%	93.40%	112.40%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.32%	18.49%	19.64%	18.85%	21.96%	21.85%	22.74%	-
YoY %	-6.33%	-5.86%	4.19%	-14.16%	0.50%	-3.91%	-	-
Horiz. %	76.17%	81.31%	86.37%	82.89%	96.57%	96.09%	100.00%	-
Total Cost	2,039,936	2,201,574	2,315,509	2,338,808	1,877,036	1,957,092	2,122,634	-0.65%
YoY %	-7.34%	-4.92%	-1.00%	24.60%	-4.09%	-7.80%	-	-
Horiz. %	96.10%	103.72%	109.09%	110.18%	88.43%	92.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,898,371	23,340,592	22,091,076	18,598,072	15,596,928	13,980,751	12,622,731	11.98%
YoY %	6.67%	5.66%	18.78%	19.24%	11.56%	10.76%	-	-
Horiz. %	197.25%	184.91%	175.01%	147.34%	123.56%	110.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	436,454	436,400	409,094	372,333	353,271	352,159	-	-
YoY %	0.01%	6.67%	9.87%	5.40%	0.32%	0.00%	-	-
Horiz. %	123.94%	123.92%	116.17%	105.73%	100.32%	100.00%	-	-
Div Payout %	16.14%	16.27%	18.46%	20.76%	16.37%	16.88%	-	-
YoY %	-0.80%	-11.86%	-11.08%	26.82%	-3.02%	0.00%	-	-
Horiz. %	95.62%	96.39%	109.36%	122.99%	96.98%	100.00%	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	24,898,371	23,340,592	22,091,076	18,598,072	15,596,928	13,980,751	12,622,731	11.98%
YoY %	6.67%	5.66%	18.78%	19.24%	11.56%	10.76%	-	-
Horiz. %	197.25%	184.91%	175.01%	147.34%	123.56%	110.76%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	1,766,356	1,760,799	1,753,157	3.59%
YoY %	0.00%	0.00%	0.00%	22.72%	0.32%	0.44%	-	-
Horiz. %	123.65%	123.65%	123.65%	123.65%	100.75%	100.44%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	57.00%	54.93%	48.90%	43.40%	53.48%	51.60%	47.49%	-
YoY %	3.77%	12.33%	12.67%	-18.85%	3.64%	8.65%	-	-
Horiz. %	120.03%	115.67%	102.97%	91.39%	112.61%	108.65%	100.00%	-
ROE	10.86%	11.49%	10.03%	9.64%	13.83%	14.92%	15.21%	-
YoY %	-5.48%	14.56%	4.05%	-30.30%	-7.31%	-1.91%	-	-
Horiz. %	71.40%	75.54%	65.94%	63.38%	90.93%	98.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	231.88	238.77	221.55	221.95	228.43	229.64	230.58	0.09%
YoY %	-2.89%	7.77%	-0.18%	-2.84%	-0.53%	-0.41%	-	-
Horiz. %	100.56%	103.55%	96.08%	96.26%	99.07%	99.59%	100.00%	-
EPS	132.17	131.15	108.35	96.32	122.16	118.49	0.00	-
YoY %	0.78%	21.04%	12.49%	-21.15%	3.10%	0.00%	-	-
Horiz. %	111.55%	110.68%	91.44%	81.29%	103.10%	100.00%	-	-
DPS	21.33	21.33	20.00	20.00	20.00	20.00	0.00	-
YoY %	0.00%	6.65%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.65%	106.65%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	12.17	11.41	10.80	9.99	8.83	7.94	7.20	9.13%
YoY %	6.66%	5.65%	8.11%	13.14%	11.21%	10.28%	-	-
Horiz. %	169.03%	158.47%	150.00%	138.75%	122.64%	110.28%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	231.42	238.27	221.06	201.57	196.83	197.25	197.20	2.70%
YoY %	-2.87%	7.79%	9.67%	2.41%	-0.21%	0.03%	-	-
Horiz. %	117.35%	120.83%	112.10%	102.22%	99.81%	100.03%	100.00%	-
EPS	131.91	130.87	108.11	87.47	105.26	101.78	93.65	5.87%
YoY %	0.79%	21.05%	23.60%	-16.90%	3.42%	8.68%	-	-
Horiz. %	140.85%	139.74%	115.44%	93.40%	112.40%	108.68%	100.00%	-
DPS	21.29	21.29	19.96	18.16	17.23	17.18	0.00	-
YoY %	0.00%	6.66%	9.91%	5.40%	0.29%	0.00%	-	-
Horiz. %	123.92%	123.92%	116.18%	105.70%	100.29%	100.00%	-	-
NAPS	12.1459	11.386	10.7764	9.0725	7.6085	6.8201	6.1576	11.98%
YoY %	6.67%	5.66%	18.78%	19.24%	11.56%	10.76%	-	-
Horiz. %	197.25%	184.91%	175.01%	147.34%	123.56%	110.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	20.30	18.80	13.76	13.50	14.26	14.14	14.46	-
P/RPS	8.75	7.87	6.21	6.08	6.24	6.16	6.27	5.70%
YoY %	11.18%	26.73%	2.14%	-2.56%	1.30%	-1.75%	-	-
Horiz. %	139.55%	125.52%	99.04%	96.97%	99.52%	98.25%	100.00%	-
P/EPS	15.36	14.34	12.70	14.02	11.67	11.93	13.20	2.55%
YoY %	7.11%	12.91%	-9.42%	20.14%	-2.18%	-9.62%	-	-
Horiz. %	116.36%	108.64%	96.21%	106.21%	88.41%	90.38%	100.00%	-
EY	6.51	6.98	7.87	7.13	8.57	8.38	7.57	-2.48%
YoY %	-6.73%	-11.31%	10.38%	-16.80%	2.27%	10.70%	-	-
Horiz. %	86.00%	92.21%	103.96%	94.19%	113.21%	110.70%	100.00%	-
DY	1.05	1.13	1.45	1.48	1.40	1.41	0.00	-
YoY %	-7.08%	-22.07%	-2.03%	5.71%	-0.71%	0.00%	-	-
Horiz. %	74.47%	80.14%	102.84%	104.96%	99.29%	100.00%	-	-
P/NAPS	1.67	1.65	1.27	1.35	1.61	1.78	2.01	-3.03%
YoY %	1.21%	29.92%	-5.93%	-16.15%	-9.55%	-11.44%	-	-
Horiz. %	83.08%	82.09%	63.18%	67.16%	80.10%	88.56%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	21/05/14	09/05/13	-
Price	18.94	18.60	13.96	13.40	13.72	14.00	14.60	-
P/RPS	8.17	7.79	6.30	6.04	6.01	6.10	6.33	4.34%
YoY %	4.88%	23.65%	4.30%	0.50%	-1.48%	-3.63%	-	-
Horiz. %	129.07%	123.06%	99.53%	95.42%	94.94%	96.37%	100.00%	-
P/EPS	14.33	14.18	12.88	13.91	11.23	11.82	13.33	1.21%
YoY %	1.06%	10.09%	-7.40%	23.86%	-4.99%	-11.33%	-	-
Horiz. %	107.50%	106.38%	96.62%	104.35%	84.25%	88.67%	100.00%	-
EY	6.98	7.05	7.76	7.19	8.90	8.46	7.50	-1.18%
YoY %	-0.99%	-9.15%	7.93%	-19.21%	5.20%	12.80%	-	-
Horiz. %	93.07%	94.00%	103.47%	95.87%	118.67%	112.80%	100.00%	-
DY	1.13	1.15	1.43	1.49	1.46	1.43	0.00	-
YoY %	-1.74%	-19.58%	-4.03%	2.05%	2.10%	0.00%	-	-
Horiz. %	79.02%	80.42%	100.00%	104.20%	102.10%	100.00%	-	-
P/NAPS	1.56	1.63	1.29	1.34	1.55	1.76	2.03	-4.29%
YoY %	-4.29%	26.36%	-3.73%	-13.55%	-11.93%	-13.30%	-	-
Horiz. %	76.85%	80.30%	63.55%	66.01%	76.35%	86.70%	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