[HLBANK] YoY TTM 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
TTM Result
Revenue	4,066,948	4,039,059	4,006,795	3,877,605	2,551,711	2,059,379	2,098,972	11.64%
YoY %	0.69%	0.81%	3.33%	51.96%	23.91%	-1.89%	-	-
Horiz. %	193.76%	192.43%	190.89%	184.74%	121.57%	98.11%	100.00%	-
PBT	2,746,158	2,613,221	2,392,947	2,236,157	1,415,216	1,187,708	1,132,231	15.90%
YoY %	5.09%	9.21%	7.01%	58.01%	19.16%	4.90%	-	-
Horiz. %	242.54%	230.80%	211.35%	197.50%	124.99%	104.90%	100.00%	-
Tax	-512,971	-510,951	-536,675	-492,562	-277,770	-197,896	-227,606	14.49%
YoY %	-0.40%	4.79%	-8.96%	-77.33%	-40.36%	13.05%	-	-
Horiz. %	225.38%	224.49%	235.79%	216.41%	122.04%	86.95%	100.00%	-
NP	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	989,812	904,625	16.24%
YoY %	6.23%	13.25%	6.46%	53.29%	14.92%	9.42%	-	-
Horiz. %	246.86%	232.39%	205.20%	192.74%	125.74%	109.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	989,857	905,335	16.23%
YoY %	6.23%	13.25%	6.46%	53.29%	14.91%	9.34%	-	-
Horiz. %	246.67%	232.21%	205.04%	192.59%	125.64%	109.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.68%	19.55%	22.43%	22.03%	19.63%	16.66%	20.10%	-
YoY %	-4.45%	-12.84%	1.82%	12.23%	17.83%	-17.11%	-	-
Horiz. %	92.94%	97.26%	111.59%	109.60%	97.66%	82.89%	100.00%	-
Total Cost	1,833,761	1,936,789	2,150,523	2,134,010	1,414,265	1,069,567	1,194,347	7.40%
YoY %	-5.32%	-9.94%	0.77%	50.89%	32.23%	-10.45%	-	-
Horiz. %	153.54%	162.16%	180.06%	178.68%	118.41%	89.55%	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	724,225	721,956	789,178	621,773	348,561	347,871	347,710	13.00%
YoY %	0.31%	-8.52%	26.92%	78.38%	0.20%	0.05%	-	-
Horiz. %	208.28%	207.63%	226.96%	178.82%	100.24%	100.05%	100.00%	-
Div Payout %	32.43%	34.34%	42.51%	35.66%	30.64%	35.14%	38.41%	-
YoY %	-5.56%	-19.22%	19.21%	16.38%	-12.81%	-8.51%	-	-
Horiz. %	84.43%	89.40%	110.67%	92.84%	79.77%	91.49%	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	54.91%	52.05%	46.33%	44.97%	44.58%	48.06%	43.10%	-
YoY %	5.49%	12.35%	3.02%	0.87%	-7.24%	11.51%	-	-
Horiz. %	127.40%	120.77%	107.49%	104.34%	103.43%	111.51%	100.00%	-
ROE	13.29%	14.49%	14.28%	16.10%	15.27%	15.41%	15.78%	-
YoY %	-8.28%	1.47%	-11.30%	5.44%	-0.91%	-2.34%	-	-
Horiz. %	84.22%	91.83%	90.49%	102.03%	96.77%	97.66%	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	230.19	229.37	228.42	233.40	175.68	142.05	144.87	8.01%
YoY %	0.36%	0.42%	-2.13%	32.86%	23.67%	-1.95%	-	-
Horiz. %	158.89%	158.33%	157.67%	161.11%	121.27%	98.05%	100.00%	-
EPS	126.40	119.38	105.82	104.95	78.31	68.28	62.49	12.45%
YoY %	5.88%	12.81%	0.83%	34.02%	14.69%	9.27%	-	-
Horiz. %	202.27%	191.04%	169.34%	167.95%	125.32%	109.27%	100.00%	-
DPS	41.00	41.00	45.00	37.43	24.00	24.00	24.00	9.33%
YoY %	0.00%	-8.89%	20.22%	55.96%	0.00%	0.00%	-	-
Horiz. %	170.83%	170.83%	187.50%	155.96%	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	198.39	197.03	195.46	189.16	124.48	100.46	102.39	11.64%
YoY %	0.69%	0.80%	3.33%	51.96%	23.91%	-1.88%	-	-
Horiz. %	193.76%	192.43%	190.90%	184.74%	121.57%	98.12%	100.00%	-
EPS	108.94	102.55	90.55	85.06	55.49	48.29	44.16	16.23%
YoY %	6.23%	13.25%	6.45%	53.29%	14.91%	9.35%	-	-
Horiz. %	246.69%	232.22%	205.05%	192.62%	125.66%	109.35%	100.00%	-
DPS	35.33	35.22	38.50	30.33	17.00	16.97	16.96	13.00%
YoY %	0.31%	-8.52%	26.94%	78.41%	0.18%	0.06%	-	-
Horiz. %	208.31%	207.67%	227.00%	178.83%	100.24%	100.06%	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	5.82	6.02	6.09	5.33	7.62	6.04	3.93	6.76%
YoY %	-3.32%	-1.15%	14.26%	-30.05%	26.16%	53.69%	-	-
Horiz. %	148.09%	153.18%	154.96%	135.62%	193.89%	153.69%	100.00%	-
P/EPS	10.60	11.56	13.14	11.85	17.09	12.57	9.12	2.53%
YoY %	-8.30%	-12.02%	10.89%	-30.66%	35.96%	37.83%	-	-
Horiz. %	116.23%	126.75%	144.08%	129.93%	187.39%	137.83%	100.00%	-
EY	9.43	8.65	7.61	8.44	5.85	7.96	10.96	-2.47%
YoY %	9.02%	13.67%	-9.83%	44.27%	-26.51%	-27.37%	-	-
Horiz. %	86.04%	78.92%	69.43%	77.01%	53.38%	72.63%	100.00%	-
DY	3.06	2.97	3.24	3.01	1.79	2.80	4.21	-5.17%
YoY %	3.03%	-8.33%	7.64%	68.16%	-36.07%	-33.49%	-	-
Horiz. %	72.68%	70.55%	76.96%	71.50%	42.52%	66.51%	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	5.61	6.10	6.00	5.78	7.04	6.22	4.00	5.79%
YoY %	-8.03%	1.67%	3.81%	-17.90%	13.18%	55.50%	-	-
Horiz. %	140.25%	152.50%	150.00%	144.50%	176.00%	155.50%	100.00%	-
P/EPS	10.22	11.73	12.95	12.86	15.78	12.95	9.28	1.62%
YoY %	-12.87%	-9.42%	0.70%	-18.50%	21.85%	39.55%	-	-
Horiz. %	110.13%	126.40%	139.55%	138.58%	170.04%	139.55%	100.00%	-
EY	9.78	8.53	7.72	7.77	6.34	7.72	10.77	-1.59%
YoY %	14.65%	10.49%	-0.64%	22.56%	-17.88%	-28.32%	-	-
Horiz. %	90.81%	79.20%	71.68%	72.14%	58.87%	71.68%	100.00%	-
DY	3.17	2.93	3.28	2.77	1.94	2.71	4.14	-4.34%
YoY %	8.19%	-10.67%	18.41%	42.78%	-28.41%	-34.54%	-	-
Horiz. %	76.57%	70.77%	79.23%	66.91%	46.86%	65.46%	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