[HLBANK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	3,877,605	2,921,923	1,904,909	905,438	2,551,711	1,721,665	1,143,751	125.84%
YoY %	32.71%	53.39%	110.39%	-64.52%	48.21%	50.53%	-	-
Horiz. %	339.03%	255.47%	166.55%	79.16%	223.10%	150.53%	100.00%	-
PBT	2,236,157	1,717,955	953,852	513,748	1,415,216	1,031,391	677,066	121.93%
YoY %	30.16%	80.11%	85.67%	-63.70%	37.21%	52.33%	-	-
Horiz. %	330.27%	253.74%	140.88%	75.88%	209.02%	152.33%	100.00%	-
Tax	-492,562	-379,997	-205,234	-114,208	-277,770	-193,063	-128,434	145.21%
YoY %	-29.62%	-85.15%	-79.70%	58.88%	-43.88%	-50.32%	-	-
Horiz. %	383.51%	295.87%	159.80%	88.92%	216.27%	150.32%	100.00%	-
NP	1,743,595	1,337,958	748,618	399,540	1,137,446	838,328	548,632	116.31%
YoY %	30.32%	78.72%	87.37%	-64.87%	35.68%	52.80%	-	-
Horiz. %	317.81%	243.87%	136.45%	72.82%	207.32%	152.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,743,595	1,337,958	748,618	399,540	1,137,446	838,328	548,632	116.31%
YoY %	30.32%	78.72%	87.37%	-64.87%	35.68%	52.80%	-	-
Horiz. %	317.81%	243.87%	136.45%	72.82%	207.32%	152.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.03%	22.12%	21.52%	22.23%	19.63%	18.72%	18.97%	-
YoY %	-0.41%	2.79%	-3.19%	13.25%	4.86%	-1.32%	-	-
Horiz. %	116.13%	116.61%	113.44%	117.19%	103.48%	98.68%	100.00%	-
Total Cost	2,134,010	1,583,965	1,156,291	505,898	1,414,265	883,337	595,119	134.45%
YoY %	34.73%	36.99%	128.56%	-64.23%	60.10%	48.43%	-	-
Horiz. %	358.59%	266.16%	194.30%	85.01%	237.64%	148.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,095,113	9,791,075	9,446,656	7,871,569	7,467,395	7,073,210	6,926,878	36.93%
YoY %	13.32%	3.65%	20.01%	5.41%	5.57%	2.11%	-	-
Horiz. %	160.17%	141.35%	136.38%	113.64%	107.80%	102.11%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	631,159	-	173,188	-	348,672	130,716	130,695	185.98%
YoY %	0.00%	-	0.00%	-	166.74%	0.02%	-	-
Horiz. %	482.93%	-	132.51%	-	266.78%	100.02%	100.00%	-
Div Payout %	36.20%	-	23.13%	-	30.65%	15.59%	23.82%	-
YoY %	0.00%	-	0.00%	-	96.60%	-34.55%	-	-
Horiz. %	151.97%	-	97.10%	-	128.67%	65.45%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	11,095,113	9,791,075	9,446,656	7,871,569	7,467,395	7,073,210	6,926,878	36.93%
YoY %	13.32%	3.65%	20.01%	5.41%	5.57%	2.11%	-	-
Horiz. %	160.17%	141.35%	136.38%	113.64%	107.80%	102.11%	100.00%	-
NOSH	1,660,945	1,631,845	1,574,442	1,455,003	1,452,800	1,452,404	1,452,175	9.37%
YoY %	1.78%	3.65%	8.21%	0.15%	0.03%	0.02%	-	-
Horiz. %	114.38%	112.37%	108.42%	100.19%	100.04%	100.02%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	44.97%	45.79%	39.30%	44.13%	44.58%	48.69%	47.97%	-
YoY %	-1.79%	16.51%	-10.94%	-1.01%	-8.44%	1.50%	-	-
Horiz. %	93.75%	95.46%	81.93%	91.99%	92.93%	101.50%	100.00%	-
ROE	15.71%	13.67%	7.92%	5.08%	15.23%	11.85%	7.92%	-
YoY %	14.92%	72.60%	55.91%	-66.64%	28.52%	49.62%	-	-
Horiz. %	198.36%	172.60%	100.00%	64.14%	192.30%	149.62%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	233.46	179.06	120.99	62.23	175.64	118.54	78.76	106.48%
YoY %	30.38%	48.00%	94.42%	-64.57%	48.17%	50.51%	-	-
Horiz. %	296.42%	227.35%	153.62%	79.01%	223.01%	150.51%	100.00%	-
EPS	104.97	0.00	47.55	27.46	78.30	57.72	37.78	97.76%
YoY %	0.00%	0.00%	73.16%	-64.93%	35.65%	52.78%	-	-
Horiz. %	277.85%	0.00%	125.86%	72.68%	207.25%	152.78%	100.00%	-
DPS	38.00	0.00	11.00	0.00	24.00	9.00	9.00	161.46%
YoY %	0.00%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	422.22%	0.00%	122.22%	0.00%	266.67%	100.00%	100.00%	-
NAPS	6.68	6.00	6.00	5.41	5.14	4.87	4.77	25.19%
YoY %	11.33%	0.00%	10.91%	5.25%	5.54%	2.10%	-	-
Horiz. %	140.04%	125.79%	125.79%	113.42%	107.76%	102.10%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,455,003
RPS	178.88	134.79	87.88	41.77	117.71	79.42	52.76	125.85%
YoY %	32.71%	53.38%	110.39%	-64.51%	48.21%	50.53%	-	-
Horiz. %	339.04%	255.48%	166.57%	79.17%	223.10%	150.53%	100.00%	-
EPS	80.43	61.72	34.53	18.43	52.47	38.67	25.31	116.30%
YoY %	30.31%	78.74%	87.36%	-64.88%	35.69%	52.79%	-	-
Horiz. %	317.78%	243.86%	136.43%	72.82%	207.31%	152.79%	100.00%	-
DPS	29.12	0.00	7.99	0.00	16.08	6.03	6.03	185.97%
YoY %	0.00%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	482.92%	0.00%	132.50%	0.00%	266.67%	100.00%	100.00%	-
NAPS	5.1183	4.5168	4.3579	3.6313	3.4448	3.263	3.1955	36.93%
YoY %	13.32%	3.65%	20.01%	5.41%	5.57%	2.11%	-	-
Horiz. %	160.17%	141.35%	136.38%	113.64%	107.80%	102.11%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	12.44	12.62	10.90	10.18	13.38	9.85	9.20	-
P/RPS	5.33	7.05	9.01	16.36	7.62	8.31	11.68	-40.75%
YoY %	-24.40%	-21.75%	-44.93%	114.70%	-8.30%	-28.85%	-	-
Horiz. %	45.63%	60.36%	77.14%	140.07%	65.24%	71.15%	100.00%	-
P/EPS	11.85	15.39	22.92	37.07	17.09	17.07	24.35	-38.15%
YoY %	-23.00%	-32.85%	-38.17%	116.91%	0.12%	-29.90%	-	-
Horiz. %	48.67%	63.20%	94.13%	152.24%	70.18%	70.10%	100.00%	-
EY	8.44	6.50	4.36	2.70	5.85	5.86	4.11	61.63%
YoY %	29.85%	49.08%	61.48%	-53.85%	-0.17%	42.58%	-	-
Horiz. %	205.35%	158.15%	106.08%	65.69%	142.34%	142.58%	100.00%	-
DY	3.05	0.00	1.01	0.00	1.79	0.91	0.98	113.31%
YoY %	0.00%	0.00%	0.00%	0.00%	96.70%	-7.14%	-	-
Horiz. %	311.22%	0.00%	103.06%	0.00%	182.65%	92.86%	100.00%	-
P/NAPS	1.86	2.10	1.82	1.88	2.60	2.02	1.93	-2.43%
YoY %	-11.43%	15.38%	-3.19%	-27.69%	28.71%	4.66%	-	-
Horiz. %	96.37%	108.81%	94.30%	97.41%	134.72%	104.66%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	16/05/12	27/02/12	29/11/11	26/08/11	10/05/11	23/02/11	-
Price	13.50	11.98	11.70	10.40	12.36	11.50	9.29	-
P/RPS	5.78	6.69	9.67	16.71	7.04	9.70	11.80	-37.88%
YoY %	-13.60%	-30.82%	-42.13%	137.36%	-27.42%	-17.80%	-	-
Horiz. %	48.98%	56.69%	81.95%	141.61%	59.66%	82.20%	100.00%	-
P/EPS	12.86	14.61	24.61	37.87	15.79	19.92	24.59	-35.11%
YoY %	-11.98%	-40.63%	-35.01%	139.84%	-20.73%	-18.99%	-	-
Horiz. %	52.30%	59.41%	100.08%	154.01%	64.21%	81.01%	100.00%	-
EY	7.78	6.84	4.06	2.64	6.33	5.02	4.07	54.08%
YoY %	13.74%	68.47%	53.79%	-58.29%	26.10%	23.34%	-	-
Horiz. %	191.15%	168.06%	99.75%	64.86%	155.53%	123.34%	100.00%	-
DY	2.81	0.00	0.94	0.00	1.94	0.78	0.97	103.34%
YoY %	0.00%	0.00%	0.00%	0.00%	148.72%	-19.59%	-	-
Horiz. %	289.69%	0.00%	96.91%	0.00%	200.00%	80.41%	100.00%	-
P/NAPS	2.02	2.00	1.95	1.92	2.40	2.36	1.95	2.38%
YoY %	1.00%	2.56%	1.56%	-20.00%	1.69%	21.03%	-	-
Horiz. %	103.59%	102.56%	100.00%	98.46%	123.08%	121.03%	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