[HLBANK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	4,066,948	3,026,113	2,038,006	1,014,558	4,039,059	3,032,642	2,084,377	56.33%
YoY %	34.40%	48.48%	100.88%	-74.88%	33.19%	45.49%	-	-
Horiz. %	195.12%	145.18%	97.78%	48.67%	193.78%	145.49%	100.00%	-
PBT	2,746,158	2,073,653	1,410,960	703,935	2,613,221	2,002,267	1,362,745	59.74%
YoY %	32.43%	46.97%	100.44%	-73.06%	30.51%	46.93%	-	-
Horiz. %	201.52%	152.17%	103.54%	51.66%	191.76%	146.93%	100.00%	-
Tax	-512,971	-455,317	-311,790	-156,367	-510,951	-437,444	-297,971	43.78%
YoY %	-12.66%	-46.03%	-99.40%	69.40%	-16.80%	-46.81%	-	-
Horiz. %	172.15%	152.81%	104.64%	52.48%	171.48%	146.81%	100.00%	-
NP	2,233,187	1,618,336	1,099,170	547,568	2,102,270	1,564,823	1,064,774	64.07%
YoY %	37.99%	47.23%	100.74%	-73.95%	34.35%	46.96%	-	-
Horiz. %	209.73%	151.99%	103.23%	51.43%	197.44%	146.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,233,187	1,618,336	1,099,170	547,568	2,102,270	1,564,823	1,064,774	64.07%
YoY %	37.99%	47.23%	100.74%	-73.95%	34.35%	46.96%	-	-
Horiz. %	209.73%	151.99%	103.23%	51.43%	197.44%	146.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.68%	21.96%	22.10%	22.21%	19.55%	21.85%	21.87%	-
YoY %	-14.94%	-0.63%	-0.50%	13.61%	-10.53%	-0.09%	-	-
Horiz. %	85.41%	100.41%	101.05%	101.55%	89.39%	99.91%	100.00%	-
Total Cost	1,833,761	1,407,777	938,836	466,990	1,936,789	1,467,819	1,019,603	48.04%
YoY %	30.26%	49.95%	101.04%	-75.89%	31.95%	43.96%	-	-
Horiz. %	179.85%	138.07%	92.08%	45.80%	189.96%	143.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,801,905	15,596,928	15,271,153	15,113,229	14,511,773	13,980,752	13,732,204	14.43%
YoY %	7.73%	2.13%	1.04%	4.14%	3.80%	1.81%	-	-
Horiz. %	122.35%	113.58%	111.21%	110.06%	105.68%	101.81%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	724,372	264,953	264,817	-	722,066	264,119	264,080	96.31%
YoY %	173.40%	0.05%	0.00%	-	173.39%	0.01%	-	-
Horiz. %	274.30%	100.33%	100.28%	-	273.43%	100.01%	100.00%	-
Div Payout %	32.44%	16.37%	24.09%	-	34.35%	16.88%	24.80%	-
YoY %	98.17%	-32.05%	0.00%	-	103.50%	-31.94%	-	-
Horiz. %	130.81%	66.01%	97.14%	-	138.51%	68.06%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	16,801,905	15,596,928	15,271,153	15,113,229	14,511,773	13,980,752	13,732,204	14.43%
YoY %	7.73%	2.13%	1.04%	4.14%	3.80%	1.81%	-	-
Horiz. %	122.35%	113.58%	111.21%	110.06%	105.68%	101.81%	100.00%	-
NOSH	1,766,761	1,766,356	1,765,451	1,763,504	1,761,137	1,760,799	1,760,539	0.23%
YoY %	0.02%	0.05%	0.11%	0.13%	0.02%	0.01%	-	-
Horiz. %	100.35%	100.33%	100.28%	100.17%	100.03%	100.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	54.91%	53.48%	53.93%	53.97%	52.05%	51.60%	51.08%	-
YoY %	2.67%	-0.83%	-0.07%	3.69%	0.87%	1.02%	-	-
Horiz. %	107.50%	104.70%	105.58%	105.66%	101.90%	101.02%	100.00%	-
ROE	13.29%	10.38%	7.20%	3.62%	14.49%	11.19%	7.75%	-
YoY %	28.03%	44.17%	98.90%	-75.02%	29.49%	44.39%	-	-
Horiz. %	171.48%	133.94%	92.90%	46.71%	186.97%	144.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	230.19	171.32	115.44	57.53	229.34	172.23	118.39	55.97%
YoY %	34.36%	48.41%	100.66%	-74.91%	33.16%	45.48%	-	-
Horiz. %	194.43%	144.71%	97.51%	48.59%	193.72%	145.48%	100.00%	-
EPS	126.40	91.62	62.26	31.05	119.37	88.87	60.48	63.68%
YoY %	37.96%	47.16%	100.52%	-73.99%	34.32%	46.94%	-	-
Horiz. %	208.99%	151.49%	102.94%	51.34%	197.37%	146.94%	100.00%	-
DPS	41.00	15.00	15.00	0.00	41.00	15.00	15.00	95.85%
YoY %	173.33%	0.00%	0.00%	0.00%	173.33%	0.00%	-	-
Horiz. %	273.33%	100.00%	100.00%	0.00%	273.33%	100.00%	100.00%	-
NAPS	9.51	8.83	8.65	8.57	8.24	7.94	7.80	14.16%
YoY %	7.70%	2.08%	0.93%	4.00%	3.78%	1.79%	-	-
Horiz. %	121.92%	113.21%	110.90%	109.87%	105.64%	101.79%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,763,504
RPS	198.39	147.62	99.42	49.49	197.03	147.94	101.68	56.33%
YoY %	34.39%	48.48%	100.89%	-74.88%	33.18%	45.50%	-	-
Horiz. %	195.11%	145.18%	97.78%	48.67%	193.77%	145.50%	100.00%	-
EPS	108.94	78.95	53.62	26.71	102.55	76.33	51.94	64.07%
YoY %	37.99%	47.24%	100.75%	-73.95%	34.35%	46.96%	-	-
Horiz. %	209.74%	152.00%	103.23%	51.42%	197.44%	146.96%	100.00%	-
DPS	35.34	12.92	12.92	0.00	35.22	12.88	12.88	96.35%
YoY %	173.53%	0.00%	0.00%	0.00%	173.45%	0.00%	-	-
Horiz. %	274.38%	100.31%	100.31%	0.00%	273.45%	100.00%	100.00%	-
NAPS	8.1963	7.6085	7.4495	7.3725	7.0791	6.8201	6.6988	14.43%
YoY %	7.73%	2.13%	1.04%	4.14%	3.80%	1.81%	-	-
Horiz. %	122.35%	113.58%	111.21%	110.06%	105.68%	101.81%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	13.40	14.26	13.98	14.62	13.80	14.14	14.40	-
P/RPS	5.82	8.32	12.11	25.41	6.02	8.21	12.16	-38.89%
YoY %	-30.05%	-31.30%	-52.34%	322.09%	-26.67%	-32.48%	-	-
Horiz. %	47.86%	68.42%	99.59%	208.96%	49.51%	67.52%	100.00%	-
P/EPS	10.60	15.56	22.45	47.09	11.56	15.91	23.81	-41.78%
YoY %	-31.88%	-30.69%	-52.33%	307.35%	-27.34%	-33.18%	-	-
Horiz. %	44.52%	65.35%	94.29%	197.77%	48.55%	66.82%	100.00%	-
EY	9.43	6.42	4.45	2.12	8.65	6.29	4.20	71.71%
YoY %	46.88%	44.27%	109.91%	-75.49%	37.52%	49.76%	-	-
Horiz. %	224.52%	152.86%	105.95%	50.48%	205.95%	149.76%	100.00%	-
DY	3.06	1.05	1.07	0.00	2.97	1.06	1.04	105.73%
YoY %	191.43%	-1.87%	0.00%	0.00%	180.19%	1.92%	-	-
Horiz. %	294.23%	100.96%	102.88%	0.00%	285.58%	101.92%	100.00%	-
P/NAPS	1.41	1.61	1.62	1.71	1.67	1.78	1.85	-16.60%
YoY %	-12.42%	-0.62%	-5.26%	2.40%	-6.18%	-3.78%	-	-
Horiz. %	76.22%	87.03%	87.57%	92.43%	90.27%	96.22%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	26/05/15	25/02/15	25/11/14	26/08/14	21/05/14	25/02/14	-
Price	12.92	13.72	14.28	14.50	14.00	14.00	14.06	-
P/RPS	5.61	8.01	12.37	25.20	6.10	8.13	11.88	-39.44%
YoY %	-29.96%	-35.25%	-50.91%	313.11%	-24.97%	-31.57%	-	-
Horiz. %	47.22%	67.42%	104.12%	212.12%	51.35%	68.43%	100.00%	-
P/EPS	10.22	14.97	22.94	46.70	11.73	15.75	23.25	-42.27%
YoY %	-31.73%	-34.74%	-50.88%	298.12%	-25.52%	-32.26%	-	-
Horiz. %	43.96%	64.39%	98.67%	200.86%	50.45%	67.74%	100.00%	-
EY	9.78	6.68	4.36	2.14	8.53	6.35	4.30	73.20%
YoY %	46.41%	53.21%	103.74%	-74.91%	34.33%	47.67%	-	-
Horiz. %	227.44%	155.35%	101.40%	49.77%	198.37%	147.67%	100.00%	-
DY	3.17	1.09	1.05	0.00	2.93	1.07	1.07	106.68%
YoY %	190.83%	3.81%	0.00%	0.00%	173.83%	0.00%	-	-
Horiz. %	296.26%	101.87%	98.13%	0.00%	273.83%	100.00%	100.00%	-
P/NAPS	1.36	1.55	1.65	1.69	1.70	1.76	1.80	-17.08%
YoY %	-12.26%	-6.06%	-2.37%	-0.59%	-3.41%	-2.22%	-	-
Horiz. %	75.56%	86.11%	91.67%	93.89%	94.44%	97.78%	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