[HLBANK] YoY TTM Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	4,550,649	4,177,862	4,066,948	4,039,059	4,006,795	3,877,605	2,551,711	10.11%
YoY %	8.92%	2.73%	0.69%	0.81%	3.33%	51.96%	-	-
Horiz. %	178.34%	163.73%	159.38%	158.29%	157.02%	151.96%	100.00%	-
PBT	2,748,252	2,381,699	2,746,158	2,613,221	2,392,947	2,236,157	1,415,216	11.68%
YoY %	15.39%	-13.27%	5.09%	9.21%	7.01%	58.01%	-	-
Horiz. %	194.19%	168.29%	194.05%	184.65%	169.09%	158.01%	100.00%	-
Tax	-603,236	-478,282	-512,971	-510,951	-536,675	-492,562	-277,770	13.78%
YoY %	-26.13%	6.76%	-0.40%	4.79%	-8.96%	-77.33%	-	-
Horiz. %	217.17%	172.19%	184.67%	183.95%	193.21%	177.33%	100.00%	-
NP	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	11.14%
YoY %	12.69%	-14.77%	6.23%	13.25%	6.46%	53.29%	-	-
Horiz. %	188.58%	167.34%	196.33%	184.82%	163.20%	153.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	11.14%
YoY %	12.69%	-14.77%	6.23%	13.25%	6.46%	53.29%	-	-
Horiz. %	188.58%	167.34%	196.33%	184.82%	163.20%	153.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.95%	20.08%	18.68%	19.55%	22.43%	22.03%	19.63%	-
YoY %	9.31%	7.49%	-4.45%	-12.84%	1.82%	12.23%	-	-
Horiz. %	111.82%	102.29%	95.16%	99.59%	114.26%	112.23%	100.00%	-
Total Cost	2,405,633	2,274,445	1,833,761	1,936,789	2,150,523	2,134,010	1,414,265	9.24%
YoY %	5.77%	24.03%	-5.32%	-9.94%	0.77%	50.89%	-	-
Horiz. %	170.10%	160.82%	129.66%	136.95%	152.06%	150.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,684,628	19,683,995	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.50%	194.74%	174.44%	145.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	920,469	761,531	724,225	721,956	789,178	621,773	348,561	17.55%
YoY %	20.87%	5.15%	0.31%	-8.52%	26.92%	78.38%	-	-
Horiz. %	264.08%	218.48%	207.78%	207.12%	226.41%	178.38%	100.00%	-
Div Payout %	42.91%	40.01%	32.43%	34.34%	42.51%	35.66%	30.64%	-
YoY %	7.25%	23.37%	-5.56%	-19.22%	19.21%	16.38%	-	-
Horiz. %	140.05%	130.58%	105.84%	112.08%	138.74%	116.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	22,684,628	19,683,995	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.50%	194.74%	174.44%	145.37%	100.00%	-
NOSH	2,167,718	2,167,718	1,766,813	1,760,966	1,754,144	1,661,355	1,452,497	6.89%
YoY %	0.00%	22.69%	0.33%	0.39%	5.59%	14.38%	-	-
Horiz. %	149.24%	149.24%	121.64%	121.24%	120.77%	114.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	47.14%	45.56%	54.91%	52.05%	46.33%	44.97%	44.58%	-
YoY %	3.47%	-17.03%	5.49%	12.35%	3.02%	0.87%	-	-
Horiz. %	105.74%	102.20%	123.17%	116.76%	103.93%	100.87%	100.00%	-
ROE	9.46%	9.67%	13.29%	14.49%	14.28%	16.10%	15.27%	-
YoY %	-2.17%	-27.24%	-8.28%	1.47%	-11.30%	5.44%	-	-
Horiz. %	61.95%	63.33%	87.03%	94.89%	93.52%	105.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	222.47	219.04	230.19	229.37	228.42	233.40	175.68	4.01%
YoY %	1.57%	-4.84%	0.36%	0.42%	-2.13%	32.86%	-	-
Horiz. %	126.63%	124.68%	131.03%	130.56%	130.02%	132.86%	100.00%	-
EPS	104.86	99.79	126.40	119.38	105.82	104.95	78.31	4.98%
YoY %	5.08%	-21.05%	5.88%	12.81%	0.83%	34.02%	-	-
Horiz. %	133.90%	127.43%	161.41%	152.45%	135.13%	134.02%	100.00%	-
DPS	45.00	39.93	41.00	41.00	45.00	37.43	24.00	11.03%
YoY %	12.70%	-2.61%	0.00%	-8.89%	20.22%	55.96%	-	-
Horiz. %	187.50%	166.38%	170.83%	170.83%	187.50%	155.96%	100.00%	-
NAPS	11.09	10.32	9.51	8.24	7.41	6.52	5.13	13.69%
YoY %	7.46%	8.52%	15.41%	11.20%	13.65%	27.10%	-	-
Horiz. %	216.18%	201.17%	185.38%	160.62%	144.44%	127.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,760,966
RPS	221.99	203.80	198.39	197.03	195.46	189.16	124.48	10.11%
YoY %	8.93%	2.73%	0.69%	0.80%	3.33%	51.96%	-	-
Horiz. %	178.33%	163.72%	159.37%	158.28%	157.02%	151.96%	100.00%	-
EPS	104.64	92.85	108.94	102.55	90.55	85.06	55.49	11.14%
YoY %	12.70%	-14.77%	6.23%	13.25%	6.45%	53.29%	-	-
Horiz. %	188.57%	167.33%	196.32%	184.81%	163.18%	153.29%	100.00%	-
DPS	44.90	37.15	35.33	35.22	38.50	30.33	17.00	17.55%
YoY %	20.86%	5.15%	0.31%	-8.52%	26.94%	78.41%	-	-
Horiz. %	264.12%	218.53%	207.82%	207.18%	226.47%	178.41%	100.00%	-
NAPS	11.066	9.6022	8.1965	7.0784	6.3408	5.2841	3.6349	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.49%	194.73%	174.44%	145.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	15.66	13.18	13.40	13.80	13.90	12.44	13.38	-
P/RPS	7.04	6.02	5.82	6.02	6.09	5.33	7.62	-1.30%
YoY %	16.94%	3.44%	-3.32%	-1.15%	14.26%	-30.05%	-	-
Horiz. %	92.39%	79.00%	76.38%	79.00%	79.92%	69.95%	100.00%	-
P/EPS	14.93	13.21	10.60	11.56	13.14	11.85	17.09	-2.22%
YoY %	13.02%	24.62%	-8.30%	-12.02%	10.89%	-30.66%	-	-
Horiz. %	87.36%	77.30%	62.02%	67.64%	76.89%	69.34%	100.00%	-
EY	6.70	7.57	9.43	8.65	7.61	8.44	5.85	2.28%
YoY %	-11.49%	-19.72%	9.02%	13.67%	-9.83%	44.27%	-	-
Horiz. %	114.53%	129.40%	161.20%	147.86%	130.09%	144.27%	100.00%	-
DY	2.87	3.03	3.06	2.97	3.24	3.01	1.79	8.17%
YoY %	-5.28%	-0.98%	3.03%	-8.33%	7.64%	68.16%	-	-
Horiz. %	160.34%	169.27%	170.95%	165.92%	181.01%	168.16%	100.00%	-
P/NAPS	1.41	1.28	1.41	1.67	1.88	1.91	2.61	-9.74%
YoY %	10.16%	-9.22%	-15.57%	-11.17%	-1.57%	-26.82%	-	-
Horiz. %	54.02%	49.04%	54.02%	63.98%	72.03%	73.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	-
Price	15.50	13.12	12.92	14.00	13.70	13.50	12.36	-
P/RPS	6.97	5.99	5.61	6.10	6.00	5.78	7.04	-0.16%
YoY %	16.36%	6.77%	-8.03%	1.67%	3.81%	-17.90%	-	-
Horiz. %	99.01%	85.09%	79.69%	86.65%	85.23%	82.10%	100.00%	-
P/EPS	14.78	13.15	10.22	11.73	12.95	12.86	15.78	-1.08%
YoY %	12.40%	28.67%	-12.87%	-9.42%	0.70%	-18.50%	-	-
Horiz. %	93.66%	83.33%	64.77%	74.33%	82.07%	81.50%	100.00%	-
EY	6.77	7.61	9.78	8.53	7.72	7.77	6.34	1.09%
YoY %	-11.04%	-22.19%	14.65%	10.49%	-0.64%	22.56%	-	-
Horiz. %	106.78%	120.03%	154.26%	134.54%	121.77%	122.56%	100.00%	-
DY	2.90	3.04	3.17	2.93	3.28	2.77	1.94	6.92%
YoY %	-4.61%	-4.10%	8.19%	-10.67%	18.41%	42.78%	-	-
Horiz. %	149.48%	156.70%	163.40%	151.03%	169.07%	142.78%	100.00%	-
P/NAPS	1.40	1.27	1.36	1.70	1.85	2.07	2.41	-8.64%
YoY %	10.24%	-6.62%	-20.00%	-8.11%	-10.63%	-14.11%	-	-
Horiz. %	58.09%	52.70%	56.43%	70.54%	76.76%	85.89%	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