[HLBANK] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Cumulative Result
Revenue	2,858,829	2,986,217	2,751,109	2,748,939	2,452,636	2,391,195	2,407,185	2.90%
YoY %	-4.27%	8.55%	0.08%	12.08%	2.57%	-0.66%	-	-
Horiz. %	118.76%	124.05%	114.29%	114.20%	101.89%	99.34%	100.00%	-
PBT	2,584,092	2,474,539	2,118,649	1,705,539	1,703,521	1,674,336	1,613,491	8.16%
YoY %	4.43%	16.80%	24.22%	0.12%	1.74%	3.77%	-	-
Horiz. %	160.16%	153.37%	131.31%	105.70%	105.58%	103.77%	100.00%	-
Tax	-466,375	-450,979	-521,804	-305,847	-313,129	-280,175	-291,452	8.14%
YoY %	-3.41%	13.57%	-70.61%	2.33%	-11.76%	3.87%	-	-
Horiz. %	160.02%	154.74%	179.04%	104.94%	107.44%	96.13%	100.00%	-
NP	2,117,717	2,023,560	1,596,845	1,399,692	1,390,392	1,394,161	1,322,039	8.16%
YoY %	4.65%	26.72%	14.09%	0.67%	-0.27%	5.46%	-	-
Horiz. %	160.19%	153.06%	120.79%	105.87%	105.17%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,117,717	2,023,560	1,596,845	1,399,692	1,390,392	1,394,161	1,322,039	8.16%
YoY %	4.65%	26.72%	14.09%	0.67%	-0.27%	5.46%	-	-
Horiz. %	160.19%	153.06%	120.79%	105.87%	105.17%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.22%	24.63%	17.93%	18.38%	16.73%	18.06%	-
YoY %	-0.93%	-26.03%	37.37%	-2.45%	9.86%	-7.36%	-	-
Horiz. %	99.94%	100.89%	136.38%	99.28%	101.77%	92.64%	100.00%	-
Total Cost	741,112	962,657	1,154,264	1,349,247	1,062,244	997,034	1,085,146	-6.15%
YoY %	-23.01%	-16.60%	-14.45%	27.02%	6.54%	-8.12%	-	-
Horiz. %	68.30%	88.71%	106.37%	124.34%	97.89%	91.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,533,145	32,079,791	30,062,673	28,251,912	26,051,994	24,468,126	23,197,104	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	512,300	430,188	368,615	302,582	327,440	327,332	327,296	7.74%
YoY %	19.09%	16.70%	21.82%	-7.59%	0.03%	0.01%	-	-
Horiz. %	156.52%	131.44%	112.62%	92.45%	100.04%	100.01%	100.00%	-
Div Payout %	24.19%	21.26%	23.08%	21.62%	23.55%	23.48%	24.76%	-
YoY %	13.78%	-7.89%	6.75%	-8.20%	0.30%	-5.17%	-	-
Horiz. %	97.70%	85.86%	93.21%	87.32%	95.11%	94.83%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	35,533,145	32,079,791	30,062,673	28,251,912	26,051,994	24,468,126	23,197,104	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	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%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	74.08%	67.76%	58.04%	50.92%	56.69%	58.30%	54.92%	-
YoY %	9.33%	16.75%	13.98%	-10.18%	-2.76%	6.15%	-	-
Horiz. %	134.89%	123.38%	105.68%	92.72%	103.22%	106.15%	100.00%	-
ROE	5.96%	6.31%	5.31%	4.95%	5.34%	5.70%	5.70%	-
YoY %	-5.55%	18.83%	7.27%	-7.30%	-6.32%	0.00%	-	-
Horiz. %	104.56%	110.70%	93.16%	86.84%	93.68%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	139.51	145.77	134.34	134.28	119.85	116.88	117.68	2.87%
YoY %	-4.29%	8.51%	0.04%	12.04%	2.54%	-0.68%	-	-
Horiz. %	118.55%	123.87%	114.16%	114.11%	101.84%	99.32%	100.00%	-
EPS	103.34	98.78	77.98	68.37	67.94	68.15	64.63	8.13%
YoY %	4.62%	26.67%	14.06%	0.63%	-0.31%	5.45%	-	-
Horiz. %	159.89%	152.84%	120.66%	105.79%	105.12%	105.45%	100.00%	-
DPS	25.00	21.00	18.00	14.78	16.00	16.00	16.00	7.71%
YoY %	19.05%	16.67%	21.79%	-7.63%	0.00%	0.00%	-	-
Horiz. %	156.25%	131.25%	112.50%	92.38%	100.00%	100.00%	100.00%	-
NAPS	17.34	15.66	14.68	13.80	12.73	11.96	11.34	7.33%
YoY %	10.73%	6.68%	6.38%	8.41%	6.44%	5.47%	-	-
Horiz. %	152.91%	138.10%	129.45%	121.69%	112.26%	105.47%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	139.46	145.67	134.20	134.10	119.64	116.65	117.43	2.90%
YoY %	-4.26%	8.55%	0.07%	12.09%	2.56%	-0.66%	-	-
Horiz. %	118.76%	124.05%	114.28%	114.20%	101.88%	99.34%	100.00%	-
EPS	103.31	98.71	77.90	68.28	67.83	68.01	64.49	8.16%
YoY %	4.66%	26.71%	14.09%	0.66%	-0.26%	5.46%	-	-
Horiz. %	160.20%	153.06%	120.79%	105.88%	105.18%	105.46%	100.00%	-
DPS	24.99	20.99	17.98	14.76	15.97	15.97	15.97	7.74%
YoY %	19.06%	16.74%	21.82%	-7.58%	0.00%	0.00%	-	-
Horiz. %	156.48%	131.43%	112.59%	92.42%	100.00%	100.00%	100.00%	-
NAPS	17.3337	15.6491	14.6651	13.7818	12.7086	11.936	11.316	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	18.90	20.56	18.62	18.20	17.30	20.40	17.00	-
P/RPS	13.55	14.10	13.86	13.55	14.44	17.45	14.45	-1.06%
YoY %	-3.90%	1.73%	2.29%	-6.16%	-17.25%	20.76%	-	-
Horiz. %	93.77%	97.58%	95.92%	93.77%	99.93%	120.76%	100.00%	-
P/EPS	18.29	20.81	23.88	26.62	25.46	29.94	26.30	-5.87%
YoY %	-12.11%	-12.86%	-10.29%	4.56%	-14.96%	13.84%	-	-
Horiz. %	69.54%	79.13%	90.80%	101.22%	96.81%	113.84%	100.00%	-
EY	5.47	4.80	4.19	3.76	3.93	3.34	3.80	6.25%
YoY %	13.96%	14.56%	11.44%	-4.33%	17.66%	-12.11%	-	-
Horiz. %	143.95%	126.32%	110.26%	98.95%	103.42%	87.89%	100.00%	-
DY	1.32	1.02	0.97	0.81	0.92	0.78	0.94	5.81%
YoY %	29.41%	5.15%	19.75%	-11.96%	17.95%	-17.02%	-	-
Horiz. %	140.43%	108.51%	103.19%	86.17%	97.87%	82.98%	100.00%	-
P/NAPS	1.09	1.31	1.27	1.32	1.36	1.71	1.50	-5.18%
YoY %	-16.79%	3.15%	-3.79%	-2.94%	-20.47%	14.00%	-	-
Horiz. %	72.67%	87.33%	84.67%	88.00%	90.67%	114.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/02/23	28/02/22	26/02/21	26/02/20	26/02/19	26/02/18	-
Price	19.62	20.54	20.08	18.00	15.20	21.30	18.52	-
P/RPS	14.06	14.09	14.95	13.41	12.68	18.22	15.74	-1.86%
YoY %	-0.21%	-5.75%	11.48%	5.76%	-30.41%	15.76%	-	-
Horiz. %	89.33%	89.52%	94.98%	85.20%	80.56%	115.76%	100.00%	-
P/EPS	18.99	20.79	25.75	26.33	22.37	31.26	28.66	-6.62%
YoY %	-8.66%	-19.26%	-2.20%	17.70%	-28.44%	9.07%	-	-
Horiz. %	66.26%	72.54%	89.85%	91.87%	78.05%	109.07%	100.00%	-
EY	5.27	4.81	3.88	3.80	4.47	3.20	3.49	7.10%
YoY %	9.56%	23.97%	2.11%	-14.99%	39.69%	-8.31%	-	-
Horiz. %	151.00%	137.82%	111.17%	108.88%	128.08%	91.69%	100.00%	-
DY	1.27	1.02	0.90	0.82	1.05	0.75	0.86	6.70%
YoY %	24.51%	13.33%	9.76%	-21.90%	40.00%	-12.79%	-	-
Horiz. %	147.67%	118.60%	104.65%	95.35%	122.09%	87.21%	100.00%	-
P/NAPS	1.13	1.31	1.37	1.30	1.19	1.78	1.63	-5.92%
YoY %	-13.74%	-4.38%	5.38%	9.24%	-33.15%	9.20%	-	-
Horiz. %	69.33%	80.37%	84.05%	79.75%	73.01%	109.20%	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