[HLBANK] YoY TTM Result on 30-Jun-2018 [#4]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	5,466,873	4,778,356	4,725,835	4,839,565	4,550,649	4,177,862	4,066,948	5.04%
YoY %	14.41%	1.11%	-2.35%	6.35%	8.92%	2.73%	-	-
Horiz. %	134.42%	117.49%	116.20%	119.00%	111.89%	102.73%	100.00%	-
PBT	3,470,939	2,989,397	3,186,020	3,246,255	2,748,252	2,381,699	2,746,158	3.97%
YoY %	16.11%	-6.17%	-1.86%	18.12%	15.39%	-13.27%	-	-
Horiz. %	126.39%	108.86%	116.02%	118.21%	100.08%	86.73%	100.00%	-
Tax	-610,297	-494,800	-521,513	-608,177	-603,236	-478,282	-512,971	2.93%
YoY %	-23.34%	5.12%	14.25%	-0.82%	-26.13%	6.76%	-	-
Horiz. %	118.97%	96.46%	101.67%	118.56%	117.60%	93.24%	100.00%	-
NP	2,860,642	2,494,597	2,664,507	2,638,078	2,145,016	1,903,417	2,233,187	4.20%
YoY %	14.67%	-6.38%	1.00%	22.99%	12.69%	-14.77%	-	-
Horiz. %	128.10%	111.71%	119.31%	118.13%	96.05%	85.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,860,642	2,494,597	2,664,507	2,638,078	2,145,016	1,903,417	2,233,187	4.20%
YoY %	14.67%	-6.38%	1.00%	22.99%	12.69%	-14.77%	-	-
Horiz. %	128.10%	111.71%	119.31%	118.13%	96.05%	85.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	16.55%	16.37%	18.73%	21.95%	20.08%	18.68%	-
YoY %	6.22%	1.10%	-12.60%	-14.67%	9.31%	7.49%	-	-
Horiz. %	94.11%	88.60%	87.63%	100.27%	117.51%	107.49%	100.00%	-
Total Cost	2,606,231	2,283,759	2,061,328	2,201,487	2,405,633	2,274,445	1,833,761	6.02%
YoY %	14.12%	10.79%	-6.37%	-8.49%	5.77%	24.03%	-	-
Horiz. %	142.12%	124.54%	112.41%	120.05%	131.19%	124.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,461,726	27,221,136	25,472,637	23,893,507	22,684,628	19,683,995	16,802,394	9.80%
YoY %	8.23%	6.86%	6.61%	5.33%	15.24%	17.15%	-	-
Horiz. %	175.34%	162.01%	151.60%	142.20%	135.01%	117.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	1,023,667	736,781	1,022,971	981,912	920,469	761,531	724,225	5.93%
YoY %	38.94%	-27.98%	4.18%	6.68%	20.87%	5.15%	-	-
Horiz. %	141.35%	101.73%	141.25%	135.58%	127.10%	105.15%	100.00%	-
Div Payout %	35.78%	29.54%	38.39%	37.22%	42.91%	40.01%	32.43%	-
YoY %	21.12%	-23.05%	3.14%	-13.26%	7.25%	23.37%	-	-
Horiz. %	110.33%	91.09%	118.38%	114.77%	132.32%	123.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	29,461,726	27,221,136	25,472,637	23,893,507	22,684,628	19,683,995	16,802,394	9.80%
YoY %	8.23%	6.86%	6.61%	5.33%	15.24%	17.15%	-	-
Horiz. %	175.34%	162.01%	151.60%	142.20%	135.01%	117.15%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,766,813	3.46%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	22.69%	-	-
Horiz. %	122.69%	122.69%	122.69%	122.69%	122.69%	122.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	52.33%	52.21%	56.38%	54.51%	47.14%	45.56%	54.91%	-
YoY %	0.23%	-7.40%	3.43%	15.63%	3.47%	-17.03%	-	-
Horiz. %	95.30%	95.08%	102.68%	99.27%	85.85%	82.97%	100.00%	-
ROE	9.71%	9.16%	10.46%	11.04%	9.46%	9.67%	13.29%	-
YoY %	6.00%	-12.43%	-5.25%	16.70%	-2.17%	-27.24%	-	-
Horiz. %	73.06%	68.92%	78.71%	83.07%	71.18%	72.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	267.02	233.47	230.98	236.58	222.47	219.04	230.19	2.50%
YoY %	14.37%	1.08%	-2.37%	6.34%	1.57%	-4.84%	-	-
Horiz. %	116.00%	101.42%	100.34%	102.78%	96.65%	95.16%	100.00%	-
EPS	139.72	121.88	130.23	128.96	104.86	99.79	126.40	1.68%
YoY %	14.64%	-6.41%	0.98%	22.98%	5.08%	-21.05%	-	-
Horiz. %	110.54%	96.42%	103.03%	102.03%	82.96%	78.95%	100.00%	-
DPS	50.00	36.00	50.00	48.00	45.00	39.93	41.00	3.35%
YoY %	38.89%	-28.00%	4.17%	6.67%	12.70%	-2.61%	-	-
Horiz. %	121.95%	87.80%	121.95%	117.07%	109.76%	97.39%	100.00%	-
NAPS	14.39	13.30	12.45	11.68	11.09	10.32	9.51	7.14%
YoY %	8.20%	6.83%	6.59%	5.32%	7.46%	8.52%	-	-
Horiz. %	151.31%	139.85%	130.91%	122.82%	116.61%	108.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	266.68	233.10	230.53	236.08	221.99	203.80	198.39	5.04%
YoY %	14.41%	1.11%	-2.35%	6.35%	8.93%	2.73%	-	-
Horiz. %	134.42%	117.50%	116.20%	119.00%	111.90%	102.73%	100.00%	-
EPS	139.55	121.69	129.98	128.69	104.64	92.85	108.94	4.20%
YoY %	14.68%	-6.38%	1.00%	22.98%	12.70%	-14.77%	-	-
Horiz. %	128.10%	111.70%	119.31%	118.13%	96.05%	85.23%	100.00%	-
DPS	49.94	35.94	49.90	47.90	44.90	37.15	35.33	5.93%
YoY %	38.95%	-27.98%	4.18%	6.68%	20.86%	5.15%	-	-
Horiz. %	141.35%	101.73%	141.24%	135.58%	127.09%	105.15%	100.00%	-
NAPS	14.372	13.279	12.426	11.6557	11.066	9.6022	8.1965	9.80%
YoY %	8.23%	6.86%	6.61%	5.33%	15.24%	17.15%	-	-
Horiz. %	175.34%	162.01%	151.60%	142.20%	135.01%	117.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	18.72	14.08	19.00	18.20	15.66	13.18	13.40	-
P/RPS	7.01	6.03	8.23	7.69	7.04	6.02	5.82	3.14%
YoY %	16.25%	-26.73%	7.02%	9.23%	16.94%	3.44%	-	-
Horiz. %	120.45%	103.61%	141.41%	132.13%	120.96%	103.44%	100.00%	-
P/EPS	13.40	11.55	14.59	14.11	14.93	13.21	10.60	3.98%
YoY %	16.02%	-20.84%	3.40%	-5.49%	13.02%	24.62%	-	-
Horiz. %	126.42%	108.96%	137.64%	133.11%	140.85%	124.62%	100.00%	-
EY	7.46	8.66	6.85	7.09	6.70	7.57	9.43	-3.82%
YoY %	-13.86%	26.42%	-3.39%	5.82%	-11.49%	-19.72%	-	-
Horiz. %	79.11%	91.83%	72.64%	75.19%	71.05%	80.28%	100.00%	-
DY	2.67	2.56	2.63	2.64	2.87	3.03	3.06	-2.24%
YoY %	4.30%	-2.66%	-0.38%	-8.01%	-5.28%	-0.98%	-	-
Horiz. %	87.25%	83.66%	85.95%	86.27%	93.79%	99.02%	100.00%	-
P/NAPS	1.30	1.06	1.53	1.56	1.41	1.28	1.41	-1.34%
YoY %	22.64%	-30.72%	-1.92%	10.64%	10.16%	-9.22%	-	-
Horiz. %	92.20%	75.18%	108.51%	110.64%	100.00%	90.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	28/08/20	28/08/19	28/08/18	24/08/17	29/08/16	26/08/15	-
Price	19.18	14.00	16.26	20.30	15.50	13.12	12.92	-
P/RPS	7.18	6.00	7.04	8.58	6.97	5.99	5.61	4.19%
YoY %	19.67%	-14.77%	-17.95%	23.10%	16.36%	6.77%	-	-
Horiz. %	127.99%	106.95%	125.49%	152.94%	124.24%	106.77%	100.00%	-
P/EPS	13.73	11.49	12.49	15.74	14.78	13.15	10.22	5.03%
YoY %	19.50%	-8.01%	-20.65%	6.50%	12.40%	28.67%	-	-
Horiz. %	134.34%	112.43%	122.21%	154.01%	144.62%	128.67%	100.00%	-
EY	7.28	8.71	8.01	6.35	6.77	7.61	9.78	-4.79%
YoY %	-16.42%	8.74%	26.14%	-6.20%	-11.04%	-22.19%	-	-
Horiz. %	74.44%	89.06%	81.90%	64.93%	69.22%	77.81%	100.00%	-
DY	2.61	2.57	3.07	2.36	2.90	3.04	3.17	-3.18%
YoY %	1.56%	-16.29%	30.08%	-18.62%	-4.61%	-4.10%	-	-
Horiz. %	82.33%	81.07%	96.85%	74.45%	91.48%	95.90%	100.00%	-
P/NAPS	1.33	1.05	1.31	1.74	1.40	1.27	1.36	-0.37%
YoY %	26.67%	-19.85%	-24.71%	24.29%	10.24%	-6.62%	-	-
Horiz. %	97.79%	77.21%	96.32%	127.94%	102.94%	93.38%	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