[HLBANK] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	1,539,127	1,605,362	1,531,965	1,308,448	1,180,093	1,097,844	1,047,793	6.61%
YoY %	-4.13%	4.79%	17.08%	10.88%	7.49%	4.78%	-	-
Horiz. %	146.89%	153.21%	146.21%	124.88%	112.63%	104.78%	100.00%	-
PBT	840,127	924,726	825,730	614,894	562,978	558,285	400,980	13.11%
YoY %	-9.15%	11.99%	34.29%	9.22%	0.84%	39.23%	-	-
Horiz. %	209.52%	230.62%	205.93%	153.35%	140.40%	139.23%	100.00%	-
Tax	-153,257	-219,013	-217,934	-167,392	-157,983	-157,204	-113,212	5.17%
YoY %	30.02%	-0.50%	-30.19%	-5.96%	-0.50%	-38.86%	-	-
Horiz. %	135.37%	193.45%	192.50%	147.86%	139.55%	138.86%	100.00%	-
NP	686,870	705,713	607,796	447,502	404,995	401,081	287,768	15.59%
YoY %	-2.67%	16.11%	35.82%	10.50%	0.98%	39.38%	-	-
Horiz. %	238.69%	245.24%	211.21%	155.51%	140.74%	139.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	686,915	705,970	607,831	448,387	404,995	401,081	287,768	15.59%
YoY %	-2.70%	16.15%	35.56%	10.71%	0.98%	39.38%	-	-
Horiz. %	238.70%	245.33%	211.22%	155.82%	140.74%	139.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	23.68%	26.39%	27.22%	28.06%	28.16%	28.23%	-
YoY %	-22.97%	-10.27%	-3.05%	-2.99%	-0.36%	-0.25%	-	-
Horiz. %	64.61%	83.88%	93.48%	96.42%	99.40%	99.75%	100.00%	-
Total Cost	852,257	899,649	924,169	860,946	775,098	696,763	760,025	1.92%
YoY %	-5.27%	-2.65%	7.34%	11.08%	11.24%	-8.32%	-	-
Horiz. %	112.14%	118.37%	121.60%	113.28%	101.98%	91.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,203,832	5,636,747	4,956,562	4,532,272	4,437,257	4,423,497	4,257,474	6.47%
YoY %	10.06%	13.72%	9.36%	2.14%	0.31%	3.90%	-	-
Horiz. %	145.72%	132.40%	116.42%	106.45%	104.22%	103.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	130,454	130,413	130,435	132,007	137,234	133,332	132,074	-0.20%
YoY %	0.03%	-0.02%	-1.19%	-3.81%	2.93%	0.95%	-	-
Horiz. %	98.77%	98.74%	98.76%	99.95%	103.91%	100.95%	100.00%	-
Div Payout %	18.99%	18.47%	21.46%	29.44%	33.89%	33.24%	45.90%	-
YoY %	2.82%	-13.93%	-27.11%	-13.13%	1.96%	-27.58%	-	-
Horiz. %	41.37%	40.24%	46.75%	64.14%	73.83%	72.42%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	6,203,832	5,636,747	4,956,562	4,532,272	4,437,257	4,423,497	4,257,474	6.47%
YoY %	10.06%	13.72%	9.36%	2.14%	0.31%	3.90%	-	-
Horiz. %	145.72%	132.40%	116.42%	106.45%	104.22%	103.90%	100.00%	-
NOSH	1,449,493	1,449,035	1,449,287	1,466,755	1,524,830	1,568,616	1,553,822	-1.15%
YoY %	0.03%	-0.02%	-1.19%	-3.81%	-2.79%	0.95%	-	-
Horiz. %	93.29%	93.26%	93.27%	94.40%	98.13%	100.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	44.63%	43.96%	39.67%	34.20%	34.32%	36.53%	27.46%	-
YoY %	1.52%	10.81%	15.99%	-0.35%	-6.05%	33.03%	-	-
Horiz. %	162.53%	160.09%	144.46%	124.54%	124.98%	133.03%	100.00%	-
ROE	11.07%	12.52%	12.26%	9.89%	9.13%	9.07%	6.76%	-
YoY %	-11.58%	2.12%	23.96%	8.32%	0.66%	34.17%	-	-
Horiz. %	163.76%	185.21%	181.36%	146.30%	135.06%	134.17%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	106.18	110.79	105.70	89.21	77.39	69.99	67.43	7.85%
YoY %	-4.16%	4.82%	18.48%	15.27%	10.57%	3.80%	-	-
Horiz. %	157.47%	164.30%	156.76%	132.30%	114.77%	103.80%	100.00%	-
EPS	47.39	48.72	41.94	30.57	26.56	25.57	18.52	16.94%
YoY %	-2.73%	16.17%	37.19%	15.10%	3.87%	38.07%	-	-
Horiz. %	255.89%	263.07%	226.46%	165.06%	143.41%	138.07%	100.00%	-
DPS	9.00	9.00	9.00	9.00	9.00	8.50	8.50	0.95%
YoY %	0.00%	0.00%	0.00%	0.00%	5.88%	0.00%	-	-
Horiz. %	105.88%	105.88%	105.88%	105.88%	105.88%	100.00%	100.00%	-
NAPS	4.28	3.89	3.42	3.09	2.91	2.82	2.74	7.71%
YoY %	10.03%	13.74%	10.68%	6.19%	3.19%	2.92%	-	-
Horiz. %	156.20%	141.97%	124.82%	112.77%	106.20%	102.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,461,250
RPS	75.08	78.31	74.73	63.83	57.57	53.55	51.11	6.61%
YoY %	-4.12%	4.79%	17.08%	10.87%	7.51%	4.77%	-	-
Horiz. %	146.90%	153.22%	146.21%	124.89%	112.64%	104.77%	100.00%	-
EPS	33.51	34.44	29.65	21.87	19.76	19.57	14.04	15.59%
YoY %	-2.70%	16.16%	35.57%	10.68%	0.97%	39.39%	-	-
Horiz. %	238.68%	245.30%	211.18%	155.77%	140.74%	139.39%	100.00%	-
DPS	6.36	6.36	6.36	6.44	6.69	6.50	6.44	-0.20%
YoY %	0.00%	0.00%	-1.24%	-3.74%	2.92%	0.93%	-	-
Horiz. %	98.76%	98.76%	98.76%	100.00%	103.88%	100.93%	100.00%	-
NAPS	3.0263	2.7497	2.4179	2.2109	2.1646	2.1579	2.0769	6.47%
YoY %	10.06%	13.72%	9.36%	2.14%	0.31%	3.90%	-	-
Horiz. %	145.71%	132.39%	116.42%	106.45%	104.22%	103.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	8.64	5.35	5.80	6.00	5.10	5.20	5.80	-
P/RPS	8.14	4.83	5.49	6.73	6.59	7.43	8.60	-0.91%
YoY %	68.53%	-12.02%	-18.42%	2.12%	-11.31%	-13.60%	-	-
Horiz. %	94.65%	56.16%	63.84%	78.26%	76.63%	86.40%	100.00%	-
P/EPS	18.23	10.98	13.83	19.63	19.20	20.34	31.32	-8.62%
YoY %	66.03%	-20.61%	-29.55%	2.24%	-5.60%	-35.06%	-	-
Horiz. %	58.21%	35.06%	44.16%	62.68%	61.30%	64.94%	100.00%	-
EY	5.48	9.11	7.23	5.10	5.21	4.92	3.19	9.43%
YoY %	-39.85%	26.00%	41.76%	-2.11%	5.89%	54.23%	-	-
Horiz. %	171.79%	285.58%	226.65%	159.87%	163.32%	154.23%	100.00%	-
DY	1.04	1.68	1.55	1.50	1.76	1.63	1.47	-5.60%
YoY %	-38.10%	8.39%	3.33%	-14.77%	7.98%	10.88%	-	-
Horiz. %	70.75%	114.29%	105.44%	102.04%	119.73%	110.88%	100.00%	-
P/NAPS	2.02	1.38	1.70	1.94	1.75	1.84	2.12	-0.80%
YoY %	46.38%	-18.82%	-12.37%	10.86%	-4.89%	-13.21%	-	-
Horiz. %	95.28%	65.09%	80.19%	91.51%	82.55%	86.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	06/05/09	29/04/08	10/05/07	10/05/06	09/05/05	25/05/04	-
Price	8.55	5.70	6.10	6.30	5.20	5.45	4.66	-
P/RPS	8.05	5.14	5.77	7.06	6.72	7.79	6.91	2.57%
YoY %	56.61%	-10.92%	-18.27%	5.06%	-13.74%	12.74%	-	-
Horiz. %	116.50%	74.38%	83.50%	102.17%	97.25%	112.74%	100.00%	-
P/EPS	18.04	11.70	14.54	20.61	19.58	21.31	25.16	-5.39%
YoY %	54.19%	-19.53%	-29.45%	5.26%	-8.12%	-15.30%	-	-
Horiz. %	71.70%	46.50%	57.79%	81.92%	77.82%	84.70%	100.00%	-
EY	5.54	8.55	6.88	4.85	5.11	4.69	3.97	5.70%
YoY %	-35.20%	24.27%	41.86%	-5.09%	8.96%	18.14%	-	-
Horiz. %	139.55%	215.37%	173.30%	122.17%	128.72%	118.14%	100.00%	-
DY	1.05	1.58	1.48	1.43	1.73	1.56	1.82	-8.75%
YoY %	-33.54%	6.76%	3.50%	-17.34%	10.90%	-14.29%	-	-
Horiz. %	57.69%	86.81%	81.32%	78.57%	95.05%	85.71%	100.00%	-
P/NAPS	2.00	1.47	1.78	2.04	1.79	1.93	1.70	2.74%
YoY %	36.05%	-17.42%	-12.75%	13.97%	-7.25%	13.53%	-	-
Horiz. %	117.65%	86.47%	104.71%	120.00%	105.29%	113.53%	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