[HLBANK] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	5,843,129	5,465,350	5,512,776	4,775,602	4,744,014	4,884,334	4,531,641	4.32%
YoY %	6.91%	-0.86%	15.44%	0.67%	-2.87%	7.78%	-	-
Horiz. %	128.94%	120.60%	121.65%	105.38%	104.69%	107.78%	100.00%	-
PBT	4,781,673	4,199,296	3,528,437	3,120,953	3,270,654	3,291,489	2,757,724	9.60%
YoY %	13.87%	19.01%	13.06%	-4.58%	-0.63%	19.36%	-	-
Horiz. %	173.39%	152.27%	127.95%	113.17%	118.60%	119.36%	100.00%	-
Tax	-843,648	-1,023,772	-633,560	-554,044	-566,576	-608,729	-541,592	7.66%
YoY %	17.59%	-61.59%	-14.35%	2.21%	6.92%	-12.40%	-	-
Horiz. %	155.77%	189.03%	116.98%	102.30%	104.61%	112.40%	100.00%	-
NP	3,938,025	3,175,524	2,894,877	2,566,909	2,704,078	2,682,760	2,216,132	10.05%
YoY %	24.01%	9.69%	12.78%	-5.07%	0.79%	21.06%	-	-
Horiz. %	177.70%	143.29%	130.63%	115.83%	122.02%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,938,025	3,175,524	2,894,877	2,566,909	2,704,078	2,682,760	2,216,132	10.05%
YoY %	24.01%	9.69%	12.78%	-5.07%	0.79%	21.06%	-	-
Horiz. %	177.70%	143.29%	130.63%	115.83%	122.02%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.64%	24.38%	17.96%	17.75%	17.32%	18.49%	19.64%	-
YoY %	-27.65%	35.75%	1.18%	2.48%	-6.33%	-5.86%	-	-
Horiz. %	89.82%	124.13%	91.45%	90.38%	88.19%	94.14%	100.00%	-
Total Cost	1,905,104	2,289,826	2,617,898	2,208,693	2,039,936	2,201,574	2,315,509	-3.19%
YoY %	-16.80%	-12.53%	18.53%	8.27%	-7.34%	-4.92%	-	-
Horiz. %	82.28%	98.89%	113.06%	95.39%	88.10%	95.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,922,045	30,351,463	28,539,430	26,360,066	24,898,371	23,340,592	22,091,076	6.87%
YoY %	8.47%	6.35%	8.27%	5.87%	6.67%	5.66%	-	-
Horiz. %	149.03%	137.39%	129.19%	119.32%	112.71%	105.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	600,941	491,521	403,455	436,605	436,454	436,400	409,094	6.61%
YoY %	22.26%	21.83%	-7.59%	0.03%	0.01%	6.67%	-	-
Horiz. %	146.90%	120.15%	98.62%	106.72%	106.69%	106.67%	100.00%	-
Div Payout %	15.26%	15.48%	13.94%	17.01%	16.14%	16.27%	18.46%	-
YoY %	-1.42%	11.05%	-18.05%	5.39%	-0.80%	-11.86%	-	-
Horiz. %	82.67%	83.86%	75.51%	92.15%	87.43%	88.14%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	32,922,045	30,351,463	28,539,430	26,360,066	24,898,371	23,340,592	22,091,076	6.87%
YoY %	8.47%	6.35%	8.27%	5.87%	6.67%	5.66%	-	-
Horiz. %	149.03%	137.39%	129.19%	119.32%	112.71%	105.66%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	67.40%	58.10%	52.51%	53.75%	57.00%	54.93%	48.90%	-
YoY %	16.01%	10.65%	-2.31%	-5.70%	3.77%	12.33%	-	-
Horiz. %	137.83%	118.81%	107.38%	109.92%	116.56%	112.33%	100.00%	-
ROE	11.96%	10.46%	10.14%	9.74%	10.86%	11.49%	10.03%	-
YoY %	14.34%	3.16%	4.11%	-10.31%	-5.48%	14.56%	-	-
Horiz. %	119.24%	104.29%	101.10%	97.11%	108.28%	114.56%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	285.22	266.86	269.27	233.34	231.88	238.77	221.55	4.29%
YoY %	6.88%	-0.90%	15.40%	0.63%	-2.89%	7.77%	-	-
Horiz. %	128.74%	120.45%	121.54%	105.32%	104.66%	107.77%	100.00%	-
EPS	192.23	155.05	141.40	125.43	132.17	131.15	108.35	10.02%
YoY %	23.98%	9.65%	12.73%	-5.10%	0.78%	21.04%	-	-
Horiz. %	177.42%	143.10%	130.50%	115.76%	121.98%	121.04%	100.00%	-
DPS	29.33	24.00	19.71	21.33	21.33	21.33	20.00	6.58%
YoY %	22.21%	21.77%	-7.59%	0.00%	0.00%	6.65%	-	-
Horiz. %	146.65%	120.00%	98.55%	106.65%	106.65%	106.65%	100.00%	-
NAPS	16.07	14.82	13.94	12.88	12.17	11.41	10.80	6.84%
YoY %	8.43%	6.31%	8.23%	5.83%	6.66%	5.65%	-	-
Horiz. %	148.80%	137.22%	129.07%	119.26%	112.69%	105.65%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	285.04	266.61	268.92	232.96	231.42	238.27	221.06	4.32%
YoY %	6.91%	-0.86%	15.44%	0.67%	-2.87%	7.79%	-	-
Horiz. %	128.94%	120.61%	121.65%	105.38%	104.69%	107.79%	100.00%	-
EPS	192.10	154.91	141.22	125.22	131.91	130.87	108.11	10.05%
YoY %	24.01%	9.69%	12.78%	-5.07%	0.79%	21.05%	-	-
Horiz. %	177.69%	143.29%	130.63%	115.83%	122.01%	121.05%	100.00%	-
DPS	29.32	23.98	19.68	21.30	21.29	21.29	19.96	6.61%
YoY %	22.27%	21.85%	-7.61%	0.05%	0.00%	6.66%	-	-
Horiz. %	146.89%	120.14%	98.60%	106.71%	106.66%	106.66%	100.00%	-
NAPS	16.06	14.806	13.9221	12.8589	12.1459	11.386	10.7764	6.87%
YoY %	8.47%	6.35%	8.27%	5.87%	6.67%	5.66%	-	-
Horiz. %	149.03%	137.39%	129.19%	119.32%	112.71%	105.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	20.22	20.20	18.70	13.46	20.30	18.80	13.76	-
P/RPS	7.09	7.57	6.94	5.77	8.75	7.87	6.21	2.23%
YoY %	-6.34%	9.08%	20.28%	-34.06%	11.18%	26.73%	-	-
Horiz. %	114.17%	121.90%	111.76%	92.91%	140.90%	126.73%	100.00%	-
P/EPS	10.52	13.03	13.22	10.73	15.36	14.34	12.70	-3.08%
YoY %	-19.26%	-1.44%	23.21%	-30.14%	7.11%	12.91%	-	-
Horiz. %	82.83%	102.60%	104.09%	84.49%	120.94%	112.91%	100.00%	-
EY	9.51	7.68	7.56	9.32	6.51	6.98	7.87	3.20%
YoY %	23.83%	1.59%	-18.88%	43.16%	-6.73%	-11.31%	-	-
Horiz. %	120.84%	97.59%	96.06%	118.42%	82.72%	88.69%	100.00%	-
DY	1.45	1.19	1.05	1.58	1.05	1.13	1.45	0.00%
YoY %	21.85%	13.33%	-33.54%	50.48%	-7.08%	-22.07%	-	-
Horiz. %	100.00%	82.07%	72.41%	108.97%	72.41%	77.93%	100.00%	-
P/NAPS	1.26	1.36	1.34	1.05	1.67	1.65	1.27	-0.13%
YoY %	-7.35%	1.49%	27.62%	-37.13%	1.21%	29.92%	-	-
Horiz. %	99.21%	107.09%	105.51%	82.68%	131.50%	129.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	30/05/22	27/05/21	29/05/20	28/05/19	30/05/18	29/05/17	-
Price	19.54	21.12	17.90	13.66	18.94	18.60	13.96	-
P/RPS	6.85	7.91	6.65	5.85	8.17	7.79	6.30	1.40%
YoY %	-13.40%	18.95%	13.68%	-28.40%	4.88%	23.65%	-	-
Horiz. %	108.73%	125.56%	105.56%	92.86%	129.68%	123.65%	100.00%	-
P/EPS	10.17	13.62	12.66	10.89	14.33	14.18	12.88	-3.85%
YoY %	-25.33%	7.58%	16.25%	-24.01%	1.06%	10.09%	-	-
Horiz. %	78.96%	105.75%	98.29%	84.55%	111.26%	110.09%	100.00%	-
EY	9.84	7.34	7.90	9.18	6.98	7.05	7.76	4.03%
YoY %	34.06%	-7.09%	-13.94%	31.52%	-0.99%	-9.15%	-	-
Horiz. %	126.80%	94.59%	101.80%	118.30%	89.95%	90.85%	100.00%	-
DY	1.50	1.14	1.10	1.56	1.13	1.15	1.43	0.79%
YoY %	31.58%	3.64%	-29.49%	38.05%	-1.74%	-19.58%	-	-
Horiz. %	104.90%	79.72%	76.92%	109.09%	79.02%	80.42%	100.00%	-
P/NAPS	1.22	1.43	1.28	1.06	1.56	1.63	1.29	-0.92%
YoY %	-14.69%	11.72%	20.75%	-32.05%	-4.29%	26.36%	-	-
Horiz. %	94.57%	110.85%	99.22%	82.17%	120.93%	126.36%	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