[HLBANK] YoY Quarter Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	1,040,835	1,006,417	974,981	955,682	830,046	520,252	493,610	13.23%
YoY %	3.42%	3.22%	2.02%	15.14%	59.55%	5.40%	-	-
Horiz. %	210.86%	203.89%	197.52%	193.61%	168.16%	105.40%	100.00%	-
PBT	672,505	610,954	529,253	518,202	383,825	347,581	207,505	21.63%
YoY %	10.07%	15.44%	2.13%	35.01%	10.43%	67.50%	-	-
Horiz. %	324.09%	294.43%	255.06%	249.73%	184.97%	167.50%	100.00%	-
Tax	-57,654	-73,507	-112,819	-112,565	-84,707	-44,639	-8,593	37.31%
YoY %	21.57%	34.85%	-0.23%	-32.89%	-89.76%	-419.48%	-	-
Horiz. %	670.94%	855.43%	1,312.92%	1,309.96%	985.77%	519.48%	100.00%	-
NP	614,851	537,447	416,434	405,637	299,118	302,942	198,912	20.68%
YoY %	14.40%	29.06%	2.66%	35.61%	-1.26%	52.30%	-	-
Horiz. %	309.11%	270.19%	209.36%	203.93%	150.38%	152.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	614,851	537,447	416,434	405,637	299,118	302,942	199,365	20.63%
YoY %	14.40%	29.06%	2.66%	35.61%	-1.26%	51.95%	-	-
Horiz. %	308.40%	269.58%	208.88%	203.46%	150.04%	151.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.57%	12.03%	21.32%	21.72%	22.07%	12.84%	4.14%	-
YoY %	-28.76%	-43.57%	-1.84%	-1.59%	71.88%	210.14%	-	-
Horiz. %	207.00%	290.58%	514.98%	524.64%	533.09%	310.14%	100.00%	-
Total Cost	425,984	468,970	558,547	550,045	530,928	217,310	294,698	6.33%
YoY %	-9.17%	-16.04%	1.55%	3.60%	144.32%	-26.26%	-	-
Horiz. %	144.55%	159.14%	189.53%	186.65%	180.16%	73.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	6,422,219	5,737,539	19.60%
YoY %	15.80%	11.63%	20.00%	45.37%	16.02%	11.93%	-	-
Horiz. %	292.85%	252.90%	226.55%	188.79%	129.87%	111.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	459,371	457,851	526,243	448,566	217,874	217,456	217,331	13.27%
YoY %	0.33%	-13.00%	17.32%	105.88%	0.19%	0.06%	-	-
Horiz. %	211.37%	210.67%	242.14%	206.40%	100.25%	100.06%	100.00%	-
Div Payout %	74.71%	85.19%	126.37%	110.58%	72.84%	71.78%	109.01%	-
YoY %	-12.30%	-32.59%	14.28%	51.81%	1.48%	-34.15%	-	-
Horiz. %	68.53%	78.15%	115.93%	101.44%	66.82%	65.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	6,422,219	5,737,539	19.60%
YoY %	15.80%	11.63%	20.00%	45.37%	16.02%	11.93%	-	-
Horiz. %	292.85%	252.90%	226.55%	188.79%	129.87%	111.93%	100.00%	-
NOSH	1,766,813	1,760,966	1,754,144	1,661,355	1,452,497	1,449,711	1,448,873	3.36%
YoY %	0.33%	0.39%	5.59%	14.38%	0.19%	0.06%	-	-
Horiz. %	121.94%	121.54%	121.07%	114.67%	100.25%	100.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	59.07%	53.40%	42.71%	42.44%	36.04%	58.23%	40.30%	-
YoY %	10.62%	25.03%	0.64%	17.76%	-38.11%	44.49%	-	-
Horiz. %	146.58%	132.51%	105.98%	105.31%	89.43%	144.49%	100.00%	-
ROE	3.66%	3.70%	3.20%	3.74%	4.01%	4.72%	3.47%	-
YoY %	-1.08%	15.62%	-14.44%	-6.73%	-15.04%	36.02%	-	-
Horiz. %	105.48%	106.63%	92.22%	107.78%	115.56%	136.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	58.91	57.15	55.58	57.52	57.15	35.89	34.07	9.55%
YoY %	3.08%	2.82%	-3.37%	0.65%	59.24%	5.34%	-	-
Horiz. %	172.91%	167.74%	163.13%	168.83%	167.74%	105.34%	100.00%	-
EPS	34.80	30.52	23.74	24.42	20.59	20.90	13.76	16.71%
YoY %	14.02%	28.56%	-2.78%	18.60%	-1.48%	51.89%	-	-
Horiz. %	252.91%	221.80%	172.53%	177.47%	149.64%	151.89%	100.00%	-
DPS	26.00	26.00	30.00	27.00	15.00	15.00	15.00	9.59%
YoY %	0.00%	-13.33%	11.11%	80.00%	0.00%	0.00%	-	-
Horiz. %	173.33%	173.33%	200.00%	180.00%	100.00%	100.00%	100.00%	-
NAPS	9.51	8.24	7.41	6.52	5.13	4.43	3.96	15.71%
YoY %	15.41%	11.20%	13.65%	27.10%	15.80%	11.87%	-	-
Horiz. %	240.15%	208.08%	187.12%	164.65%	129.55%	111.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,661,355
RPS	50.77	49.09	47.56	46.62	40.49	25.38	24.08	13.23%
YoY %	3.42%	3.22%	2.02%	15.14%	59.54%	5.40%	-	-
Horiz. %	210.84%	203.86%	197.51%	193.60%	168.15%	105.40%	100.00%	-
EPS	29.99	26.22	20.31	19.79	14.59	14.78	9.73	20.62%
YoY %	14.38%	29.10%	2.63%	35.64%	-1.29%	51.90%	-	-
Horiz. %	308.22%	269.48%	208.74%	203.39%	149.95%	151.90%	100.00%	-
DPS	22.41	22.33	25.67	21.88	10.63	10.61	10.60	13.28%
YoY %	0.36%	-13.01%	17.32%	105.83%	0.19%	0.09%	-	-
Horiz. %	211.42%	210.66%	242.17%	206.42%	100.28%	100.09%	100.00%	-
NAPS	8.1965	7.0784	6.3408	5.2841	3.6349	3.1329	2.7989	19.60%
YoY %	15.80%	11.63%	20.00%	45.37%	16.02%	11.93%	-	-
Horiz. %	292.85%	252.90%	226.55%	188.79%	129.87%	111.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	13.40	13.80	13.90	12.44	13.38	8.58	5.70	-
P/RPS	22.75	24.15	25.01	21.63	23.41	23.91	16.73	5.25%
YoY %	-5.80%	-3.44%	15.63%	-7.60%	-2.09%	42.92%	-	-
Horiz. %	135.98%	144.35%	149.49%	129.29%	139.93%	142.92%	100.00%	-
P/EPS	38.51	45.22	58.55	50.95	64.97	41.06	41.42	-1.20%
YoY %	-14.84%	-22.77%	14.92%	-21.58%	58.23%	-0.87%	-	-
Horiz. %	92.97%	109.17%	141.36%	123.01%	156.86%	99.13%	100.00%	-
EY	2.60	2.21	1.71	1.96	1.54	2.44	2.41	1.27%
YoY %	17.65%	29.24%	-12.76%	27.27%	-36.89%	1.24%	-	-
Horiz. %	107.88%	91.70%	70.95%	81.33%	63.90%	101.24%	100.00%	-
DY	1.94	1.88	2.16	2.17	1.12	1.75	2.63	-4.94%
YoY %	3.19%	-12.96%	-0.46%	93.75%	-36.00%	-33.46%	-	-
Horiz. %	73.76%	71.48%	82.13%	82.51%	42.59%	66.54%	100.00%	-
P/NAPS	1.41	1.67	1.88	1.91	2.61	1.94	1.44	-0.35%
YoY %	-15.57%	-11.17%	-1.57%	-26.82%	34.54%	34.72%	-	-
Horiz. %	97.92%	115.97%	130.56%	132.64%	181.25%	134.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	19/08/10	18/08/09	-
Price	12.92	14.00	13.70	13.50	12.36	8.84	5.80	-
P/RPS	21.93	24.50	24.65	23.47	21.63	24.63	17.02	4.31%
YoY %	-10.49%	-0.61%	5.03%	8.51%	-12.18%	44.71%	-	-
Horiz. %	128.85%	143.95%	144.83%	137.90%	127.09%	144.71%	100.00%	-
P/EPS	37.13	45.87	57.71	55.29	60.02	42.30	42.15	-2.09%
YoY %	-19.05%	-20.52%	4.38%	-7.88%	41.89%	0.36%	-	-
Horiz. %	88.09%	108.83%	136.92%	131.17%	142.40%	100.36%	100.00%	-
EY	2.69	2.18	1.73	1.81	1.67	2.36	2.37	2.13%
YoY %	23.39%	26.01%	-4.42%	8.38%	-29.24%	-0.42%	-	-
Horiz. %	113.50%	91.98%	73.00%	76.37%	70.46%	99.58%	100.00%	-
DY	2.01	1.86	2.19	2.00	1.21	1.70	2.59	-4.13%
YoY %	8.06%	-15.07%	9.50%	65.29%	-28.82%	-34.36%	-	-
Horiz. %	77.61%	71.81%	84.56%	77.22%	46.72%	65.64%	100.00%	-
P/NAPS	1.36	1.70	1.85	2.07	2.41	2.00	1.46	-1.17%
YoY %	-20.00%	-8.11%	-10.63%	-14.11%	20.50%	36.99%	-	-
Horiz. %	93.15%	116.44%	126.71%	141.78%	165.07%	136.99%	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