[HLBANK] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	4,725,835	3,558,011	2,391,195	1,249,025	4,839,565	3,663,251	2,407,185	56.98%
YoY %	32.82%	48.80%	91.44%	-74.19%	32.11%	52.18%	-	-
Horiz. %	196.32%	147.81%	99.34%	51.89%	201.05%	152.18%	100.00%	-
PBT	3,186,020	2,452,991	1,674,336	851,135	3,246,255	2,468,617	1,613,491	57.59%
YoY %	29.88%	46.51%	96.72%	-73.78%	31.50%	53.00%	-	-
Horiz. %	197.46%	152.03%	103.77%	52.75%	201.19%	153.00%	100.00%	-
Tax	-521,513	-424,932	-280,175	-144,220	-608,177	-456,547	-291,452	47.54%
YoY %	-22.73%	-51.67%	-94.27%	76.29%	-33.21%	-56.65%	-	-
Horiz. %	178.94%	145.80%	96.13%	49.48%	208.67%	156.65%	100.00%	-
NP	2,664,507	2,028,059	1,394,161	706,915	2,638,078	2,012,070	1,322,039	59.76%
YoY %	31.38%	45.47%	97.22%	-73.20%	31.11%	52.19%	-	-
Horiz. %	201.55%	153.40%	105.46%	53.47%	199.55%	152.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,664,507	2,028,059	1,394,161	706,915	2,638,078	2,012,070	1,322,039	59.76%
YoY %	31.38%	45.47%	97.22%	-73.20%	31.11%	52.19%	-	-
Horiz. %	201.55%	153.40%	105.46%	53.47%	199.55%	152.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.37%	17.32%	16.73%	16.94%	18.73%	18.49%	18.06%	-
YoY %	-5.48%	3.53%	-1.24%	-9.56%	1.30%	2.38%	-	-
Horiz. %	90.64%	95.90%	92.64%	93.80%	103.71%	102.38%	100.00%	-
Total Cost	2,061,328	1,529,952	997,034	542,110	2,201,487	1,651,181	1,085,146	53.56%
YoY %	34.73%	53.45%	83.92%	-75.38%	33.33%	52.16%	-	-
Horiz. %	189.96%	140.99%	91.88%	49.96%	202.87%	152.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,472,637	24,898,371	24,468,126	25,817,524	23,893,507	23,340,592	23,197,104	6.45%
YoY %	2.31%	1.76%	-5.23%	8.05%	2.37%	0.62%	-	-
Horiz. %	109.81%	107.33%	105.48%	111.30%	103.00%	100.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	1,022,997	327,340	327,332	-	981,924	327,300	327,296	114.22%
YoY %	212.52%	0.00%	0.00%	-	200.01%	0.00%	-	-
Horiz. %	312.56%	100.01%	100.01%	-	300.01%	100.00%	100.00%	-
Div Payout %	38.39%	16.14%	23.48%	-	37.22%	16.27%	24.76%	-
YoY %	137.86%	-31.26%	0.00%	-	128.76%	-34.29%	-	-
Horiz. %	155.05%	65.19%	94.83%	-	150.32%	65.71%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	25,472,637	24,898,371	24,468,126	25,817,524	23,893,507	23,340,592	23,197,104	6.45%
YoY %	2.31%	1.76%	-5.23%	8.05%	2.37%	0.62%	-	-
Horiz. %	109.81%	107.33%	105.48%	111.30%	103.00%	100.62%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	56.38%	57.00%	58.30%	56.60%	54.51%	54.93%	54.92%	-
YoY %	-1.09%	-2.23%	3.00%	3.83%	-0.76%	0.02%	-	-
Horiz. %	102.66%	103.79%	106.15%	103.06%	99.25%	100.02%	100.00%	-
ROE	10.46%	8.15%	5.70%	2.74%	11.04%	8.62%	5.70%	-
YoY %	28.34%	42.98%	108.03%	-75.18%	28.07%	51.23%	-	-
Horiz. %	183.51%	142.98%	100.00%	48.07%	193.68%	151.23%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	230.98	173.91	116.88	57.62	236.58	179.08	117.68	56.95%
YoY %	32.82%	48.79%	102.85%	-75.64%	32.11%	52.18%	-	-
Horiz. %	196.28%	147.78%	99.32%	48.96%	201.04%	152.18%	100.00%	-
EPS	130.23	99.13	68.15	34.55	128.96	98.36	64.63	59.73%
YoY %	31.37%	45.46%	97.25%	-73.21%	31.11%	52.19%	-	-
Horiz. %	201.50%	153.38%	105.45%	53.46%	199.54%	152.19%	100.00%	-
DPS	50.00	16.00	16.00	0.00	48.00	16.00	16.00	114.19%
YoY %	212.50%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	312.50%	100.00%	100.00%	0.00%	300.00%	100.00%	100.00%	-
NAPS	12.45	12.17	11.96	11.91	11.68	11.41	11.34	6.44%
YoY %	2.30%	1.76%	0.42%	1.97%	2.37%	0.62%	-	-
Horiz. %	109.79%	107.32%	105.47%	105.03%	103.00%	100.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	218.01	164.14	110.31	57.62	223.26	168.99	111.05	56.97%
YoY %	32.82%	48.80%	91.44%	-74.19%	32.11%	52.17%	-	-
Horiz. %	196.32%	147.81%	99.33%	51.89%	201.04%	152.17%	100.00%	-
EPS	122.92	93.56	64.31	34.55	121.70	92.82	60.99	59.75%
YoY %	31.38%	45.48%	86.14%	-71.61%	31.11%	52.19%	-	-
Horiz. %	201.54%	153.40%	105.44%	56.65%	199.54%	152.19%	100.00%	-
DPS	47.19	15.10	15.10	0.00	45.30	15.10	15.10	114.20%
YoY %	212.52%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	312.52%	100.00%	100.00%	0.00%	300.00%	100.00%	100.00%	-
NAPS	11.7509	11.486	11.2875	11.91	11.0224	10.7674	10.7012	6.45%
YoY %	2.31%	1.76%	-5.23%	8.05%	2.37%	0.62%	-	-
Horiz. %	109.81%	107.33%	105.48%	111.30%	103.00%	100.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	19.00	20.30	20.40	20.58	18.20	18.80	17.00	-
P/RPS	8.23	11.67	17.45	35.72	7.69	10.50	14.45	-31.36%
YoY %	-29.48%	-33.12%	-51.15%	364.50%	-26.76%	-27.34%	-	-
Horiz. %	56.96%	80.76%	120.76%	247.20%	53.22%	72.66%	100.00%	-
P/EPS	14.59	20.48	29.94	63.11	14.11	19.11	26.30	-32.55%
YoY %	-28.76%	-31.60%	-52.56%	347.27%	-26.16%	-27.34%	-	-
Horiz. %	55.48%	77.87%	113.84%	239.96%	53.65%	72.66%	100.00%	-
EY	6.85	4.88	3.34	1.58	7.09	5.23	3.80	48.27%
YoY %	40.37%	46.11%	111.39%	-77.72%	35.56%	37.63%	-	-
Horiz. %	180.26%	128.42%	87.89%	41.58%	186.58%	137.63%	100.00%	-
DY	2.63	0.79	0.78	0.00	2.64	0.85	0.94	98.93%
YoY %	232.91%	1.28%	0.00%	0.00%	210.59%	-9.57%	-	-
Horiz. %	279.79%	84.04%	82.98%	0.00%	280.85%	90.43%	100.00%	-
P/NAPS	1.53	1.67	1.71	1.73	1.56	1.65	1.50	1.33%
YoY %	-8.38%	-2.34%	-1.16%	10.90%	-5.45%	10.00%	-	-
Horiz. %	102.00%	111.33%	114.00%	115.33%	104.00%	110.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/05/19	26/02/19	28/11/18	28/08/18	30/05/18	26/02/18	-
Price	16.26	18.94	21.30	20.70	20.00	18.60	18.52	-
P/RPS	7.04	10.89	18.22	35.93	8.45	10.39	15.74	-41.60%
YoY %	-35.35%	-40.23%	-49.29%	325.21%	-18.67%	-33.99%	-	-
Horiz. %	44.73%	69.19%	115.76%	228.27%	53.68%	66.01%	100.00%	-
P/EPS	12.49	19.11	31.26	63.48	15.51	18.91	28.66	-42.60%
YoY %	-34.64%	-38.87%	-50.76%	309.28%	-17.98%	-34.02%	-	-
Horiz. %	43.58%	66.68%	109.07%	221.49%	54.12%	65.98%	100.00%	-
EY	8.01	5.23	3.20	1.58	6.45	5.29	3.49	74.26%
YoY %	53.15%	63.44%	102.53%	-75.50%	21.93%	51.58%	-	-
Horiz. %	229.51%	149.86%	91.69%	45.27%	184.81%	151.58%	100.00%	-
DY	3.08	0.84	0.75	0.00	2.40	0.86	0.86	134.62%
YoY %	266.67%	12.00%	0.00%	0.00%	179.07%	0.00%	-	-
Horiz. %	358.14%	97.67%	87.21%	0.00%	279.07%	100.00%	100.00%	-
P/NAPS	1.31	1.56	1.78	1.74	1.71	1.63	1.63	-13.59%
YoY %	-16.03%	-12.36%	2.30%	1.75%	4.91%	0.00%	-	-
Horiz. %	80.37%	95.71%	109.20%	106.75%	104.91%	100.00%	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