[HLBANK] YoY TTM Result on 31-Mar-2018 [#3]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	5,331,236	4,749,526	4,734,325	4,815,169	4,477,614	4,139,814	4,032,530	4.75%
YoY %	12.25%	0.32%	-1.68%	7.54%	8.16%	2.66%	-	-
Horiz. %	132.21%	117.78%	117.40%	119.41%	111.04%	102.66%	100.00%	-
PBT	3,295,010	3,073,744	3,230,629	3,148,576	2,792,706	2,329,791	2,684,607	3.47%
YoY %	7.20%	-4.86%	2.61%	12.74%	19.87%	-13.22%	-	-
Horiz. %	122.74%	114.50%	120.34%	117.28%	104.03%	86.78%	100.00%	-
Tax	-554,437	-512,114	-576,562	-653,589	-572,063	-370,067	-528,824	0.79%
YoY %	-8.26%	11.18%	11.79%	-14.25%	-54.58%	30.02%	-	-
Horiz. %	104.84%	96.84%	109.03%	123.59%	108.18%	69.98%	100.00%	-
NP	2,740,573	2,561,630	2,654,067	2,494,987	2,220,643	1,959,724	2,155,783	4.07%
YoY %	6.99%	-3.48%	6.38%	12.35%	13.31%	-9.09%	-	-
Horiz. %	127.13%	118.83%	123.11%	115.73%	103.01%	90.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,740,573	2,561,630	2,654,067	2,494,987	2,220,643	1,959,724	2,155,783	4.07%
YoY %	6.99%	-3.48%	6.38%	12.35%	13.31%	-9.09%	-	-
Horiz. %	127.13%	118.83%	123.11%	115.73%	103.01%	90.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.83%	16.66%	17.85%	20.76%	20.48%	15.88%	19.70%	-
YoY %	1.02%	-6.67%	-14.02%	1.37%	28.97%	-19.39%	-	-
Horiz. %	85.43%	84.57%	90.61%	105.38%	103.96%	80.61%	100.00%	-
Total Cost	2,590,663	2,187,896	2,080,258	2,320,182	2,256,971	2,180,090	1,876,747	5.51%
YoY %	18.41%	5.17%	-10.34%	2.80%	3.53%	16.16%	-	-
Horiz. %	138.04%	116.58%	110.84%	123.63%	120.26%	116.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,539,430	26,360,066	24,898,371	23,340,592	22,091,076	18,598,072	15,597,944	10.58%
YoY %	8.27%	5.87%	6.67%	5.66%	18.78%	19.23%	-	-
Horiz. %	182.97%	169.00%	159.63%	149.64%	141.63%	119.23%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	711,922	1,023,078	981,949	940,946	802,732	724,987	722,705	-0.25%
YoY %	-30.41%	4.19%	4.36%	17.22%	10.72%	0.32%	-	-
Horiz. %	98.51%	141.56%	135.87%	130.20%	111.07%	100.32%	100.00%	-
Div Payout %	25.98%	39.94%	37.00%	37.71%	36.15%	36.99%	33.52%	-
YoY %	-34.95%	7.95%	-1.88%	4.32%	-2.27%	10.35%	-	-
Horiz. %	77.51%	119.15%	110.38%	112.50%	107.85%	110.35%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	28,539,430	26,360,066	24,898,371	23,340,592	22,091,076	18,598,072	15,597,944	10.58%
YoY %	8.27%	5.87%	6.67%	5.66%	18.78%	19.23%	-	-
Horiz. %	182.97%	169.00%	159.63%	149.64%	141.63%	119.23%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,766,471	3.46%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	22.71%	-	-
Horiz. %	122.71%	122.71%	122.71%	122.71%	122.71%	122.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	51.41%	53.93%	56.06%	51.82%	49.59%	47.34%	53.46%	-
YoY %	-4.67%	-3.80%	8.18%	4.50%	4.75%	-11.45%	-	-
Horiz. %	96.17%	100.88%	104.86%	96.93%	92.76%	88.55%	100.00%	-
ROE	9.60%	9.72%	10.66%	10.69%	10.05%	10.54%	13.82%	-
YoY %	-1.23%	-8.82%	-0.28%	6.37%	-4.65%	-23.73%	-	-
Horiz. %	69.46%	70.33%	77.13%	77.35%	72.72%	76.27%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	260.40	232.07	231.41	235.39	218.90	222.37	228.28	2.21%
YoY %	12.21%	0.29%	-1.69%	7.53%	-1.56%	-2.59%	-	-
Horiz. %	114.07%	101.66%	101.37%	103.11%	95.89%	97.41%	100.00%	-
EPS	133.86	125.17	129.73	121.97	108.56	105.27	122.04	1.55%
YoY %	6.94%	-3.51%	6.36%	12.35%	3.13%	-13.74%	-	-
Horiz. %	109.69%	102.56%	106.30%	99.94%	88.95%	86.26%	100.00%	-
DPS	34.78	50.00	48.00	46.00	39.24	38.94	41.00	-2.70%
YoY %	-30.44%	4.17%	4.35%	17.23%	0.77%	-5.02%	-	-
Horiz. %	84.83%	121.95%	117.07%	112.20%	95.71%	94.98%	100.00%	-
NAPS	13.94	12.88	12.17	11.41	10.80	9.99	8.83	7.89%
YoY %	8.23%	5.83%	6.66%	5.65%	8.11%	13.14%	-	-
Horiz. %	157.87%	145.87%	137.83%	129.22%	122.31%	113.14%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	245.94	219.10	218.40	222.13	206.56	190.98	186.03	4.75%
YoY %	12.25%	0.32%	-1.68%	7.54%	8.16%	2.66%	-	-
Horiz. %	132.20%	117.78%	117.40%	119.41%	111.04%	102.66%	100.00%	-
EPS	126.43	118.17	122.44	115.10	102.44	90.40	99.45	4.07%
YoY %	6.99%	-3.49%	6.38%	12.36%	13.32%	-9.10%	-	-
Horiz. %	127.13%	118.82%	123.12%	115.74%	103.01%	90.90%	100.00%	-
DPS	32.84	47.20	45.30	43.41	37.03	33.44	33.34	-0.25%
YoY %	-30.42%	4.19%	4.35%	17.23%	10.74%	0.30%	-	-
Horiz. %	98.50%	141.57%	135.87%	130.20%	111.07%	100.30%	100.00%	-
NAPS	13.1657	12.1603	11.486	10.7674	10.1909	8.5796	7.1956	10.58%
YoY %	8.27%	5.87%	6.67%	5.66%	18.78%	19.23%	-	-
Horiz. %	182.97%	169.00%	159.63%	149.64%	141.63%	119.23%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	18.70	13.46	20.30	18.80	13.76	13.50	14.26	-
P/RPS	7.18	5.80	8.77	7.99	6.29	6.07	6.25	2.33%
YoY %	23.79%	-33.87%	9.76%	27.03%	3.62%	-2.88%	-	-
Horiz. %	114.88%	92.80%	140.32%	127.84%	100.64%	97.12%	100.00%	-
P/EPS	13.97	10.75	15.65	15.41	12.67	12.82	11.68	3.02%
YoY %	29.95%	-31.31%	1.56%	21.63%	-1.17%	9.76%	-	-
Horiz. %	119.61%	92.04%	133.99%	131.93%	108.48%	109.76%	100.00%	-
EY	7.16	9.30	6.39	6.49	7.89	7.80	8.56	-2.93%
YoY %	-23.01%	45.54%	-1.54%	-17.74%	1.15%	-8.88%	-	-
Horiz. %	83.64%	108.64%	74.65%	75.82%	92.17%	91.12%	100.00%	-
DY	1.86	3.71	2.36	2.45	2.85	2.88	2.88	-7.02%
YoY %	-49.87%	57.20%	-3.67%	-14.04%	-1.04%	0.00%	-	-
Horiz. %	64.58%	128.82%	81.94%	85.07%	98.96%	100.00%	100.00%	-
P/NAPS	1.34	1.05	1.67	1.65	1.27	1.35	1.61	-3.01%
YoY %	27.62%	-37.13%	1.21%	29.92%	-5.93%	-16.15%	-	-
Horiz. %	83.23%	65.22%	103.73%	102.48%	78.88%	83.85%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	29/05/20	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	-
Price	18.26	13.60	18.94	18.60	13.96	13.40	13.72	-
P/RPS	7.01	5.86	8.18	7.90	6.38	6.03	6.01	2.59%
YoY %	19.62%	-28.36%	3.54%	23.82%	5.80%	0.33%	-	-
Horiz. %	116.64%	97.50%	136.11%	131.45%	106.16%	100.33%	100.00%	-
P/EPS	13.64	10.87	14.60	15.25	12.86	12.73	11.24	3.27%
YoY %	25.48%	-25.55%	-4.26%	18.58%	1.02%	13.26%	-	-
Horiz. %	121.35%	96.71%	129.89%	135.68%	114.41%	113.26%	100.00%	-
EY	7.33	9.20	6.85	6.56	7.78	7.86	8.89	-3.16%
YoY %	-20.33%	34.31%	4.42%	-15.68%	-1.02%	-11.59%	-	-
Horiz. %	82.45%	103.49%	77.05%	73.79%	87.51%	88.41%	100.00%	-
DY	1.90	3.68	2.53	2.47	2.81	2.91	2.99	-7.27%
YoY %	-48.37%	45.45%	2.43%	-12.10%	-3.44%	-2.68%	-	-
Horiz. %	63.55%	123.08%	84.62%	82.61%	93.98%	97.32%	100.00%	-
P/NAPS	1.31	1.06	1.56	1.63	1.29	1.34	1.55	-2.76%
YoY %	23.58%	-32.05%	-4.29%	26.36%	-3.73%	-13.55%	-	-
Horiz. %	84.52%	68.39%	100.65%	105.16%	83.23%	86.45%	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