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

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -73.2%
YoY- 10.63%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,725,835 3,558,011 2,391,195 1,249,025 4,839,565 3,663,251 2,407,185 56.98%
PBT 3,186,020 2,452,991 1,674,336 851,135 3,246,255 2,468,617 1,613,491 57.59%
Tax -521,513 -424,932 -280,175 -144,220 -608,177 -456,547 -291,452 47.54%
NP 2,664,507 2,028,059 1,394,161 706,915 2,638,078 2,012,070 1,322,039 59.76%
-
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%
-
Tax Rate 16.37% 17.32% 16.73% 16.94% 18.73% 18.49% 18.06% -
Total Cost 2,061,328 1,529,952 997,034 542,110 2,201,487 1,651,181 1,085,146 53.56%
-
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%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,022,997 327,340 327,332 - 981,924 327,300 327,296 114.22%
Div Payout % 38.39% 16.14% 23.48% - 37.22% 16.27% 24.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 56.38% 57.00% 58.30% 56.60% 54.51% 54.93% 54.92% -
ROE 10.46% 8.15% 5.70% 2.74% 11.04% 8.62% 5.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 230.98 173.91 116.88 57.62 236.58 179.08 117.68 56.95%
EPS 130.23 99.13 68.15 34.55 128.96 98.36 64.63 59.73%
DPS 50.00 16.00 16.00 0.00 48.00 16.00 16.00 114.19%
NAPS 12.45 12.17 11.96 11.91 11.68 11.41 11.34 6.44%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 218.01 164.14 110.31 57.62 223.26 168.99 111.05 56.97%
EPS 122.92 93.56 64.31 34.55 121.70 92.82 60.99 59.75%
DPS 47.19 15.10 15.10 0.00 45.30 15.10 15.10 114.20%
NAPS 11.7509 11.486 11.2875 11.91 11.0224 10.7674 10.7012 6.45%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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%
P/EPS 14.59 20.48 29.94 63.11 14.11 19.11 26.30 -32.55%
EY 6.85 4.88 3.34 1.58 7.09 5.23 3.80 48.27%
DY 2.63 0.79 0.78 0.00 2.64 0.85 0.94 98.93%
P/NAPS 1.53 1.67 1.71 1.73 1.56 1.65 1.50 1.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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%
P/EPS 12.49 19.11 31.26 63.48 15.51 18.91 28.66 -42.60%
EY 8.01 5.23 3.20 1.58 6.45 5.29 3.49 74.26%
DY 3.08 0.84 0.75 0.00 2.40 0.86 0.86 134.62%
P/NAPS 1.31 1.56 1.78 1.74 1.71 1.63 1.63 -13.59%

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

Post a Comment