[HLBANK] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 92.03%
YoY- 0.67%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,379,942 5,466,873 4,134,582 2,748,939 1,348,851 4,778,356 3,581,702 -47.02%
PBT 1,042,112 3,470,939 2,646,328 1,705,539 890,249 2,989,397 2,340,715 -41.66%
Tax -183,860 -610,297 -475,170 -305,847 -161,345 -494,800 -415,533 -41.90%
NP 858,252 2,860,642 2,171,158 1,399,692 728,904 2,494,597 1,925,182 -41.61%
-
NP to SH 858,252 2,860,642 2,171,158 1,399,692 728,904 2,494,597 1,925,182 -41.61%
-
Tax Rate 17.64% 17.58% 17.96% 17.93% 18.12% 16.55% 17.75% -
Total Cost 521,690 2,606,231 1,963,424 1,349,247 619,947 2,283,759 1,656,520 -53.67%
-
Net Worth 29,448,800 29,461,726 28,539,430 28,251,912 28,067,153 27,221,136 26,360,066 7.65%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 1,023,687 302,591 302,582 - 736,812 327,454 -
Div Payout % - 35.79% 13.94% 21.62% - 29.54% 17.01% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 29,448,800 29,461,726 28,539,430 28,251,912 28,067,153 27,221,136 26,360,066 7.65%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 62.19% 52.33% 52.51% 50.92% 54.04% 52.21% 53.75% -
ROE 2.91% 9.71% 7.61% 4.95% 2.60% 9.16% 7.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 67.34 267.02 201.95 134.28 65.89 233.47 175.01 -47.06%
EPS 41.91 139.72 106.05 68.37 35.60 121.88 94.07 -41.63%
DPS 0.00 50.00 14.78 14.78 0.00 36.00 16.00 -
NAPS 14.37 14.39 13.94 13.80 13.71 13.30 12.88 7.56%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.66 252.19 190.73 126.81 62.22 220.43 165.23 -47.02%
EPS 39.59 131.97 100.16 64.57 33.63 115.08 88.81 -41.61%
DPS 0.00 47.22 13.96 13.96 0.00 33.99 15.11 -
NAPS 13.5852 13.5911 13.1657 13.033 12.9478 12.5575 12.1603 7.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 18.90 18.72 18.70 18.20 15.04 14.08 13.46 -
P/RPS 28.07 7.01 9.26 13.55 22.83 6.03 7.69 136.88%
P/EPS 45.13 13.40 17.63 26.62 42.24 11.55 14.31 114.90%
EY 2.22 7.46 5.67 3.76 2.37 8.66 6.99 -53.41%
DY 0.00 2.67 0.79 0.81 0.00 2.56 1.19 -
P/NAPS 1.32 1.30 1.34 1.32 1.10 1.06 1.05 16.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 18.16 19.20 17.90 18.00 17.08 14.00 13.66 -
P/RPS 26.97 7.19 8.86 13.41 25.92 6.00 7.81 128.29%
P/EPS 43.36 13.74 16.88 26.33 47.97 11.49 14.52 107.23%
EY 2.31 7.28 5.92 3.80 2.08 8.71 6.89 -51.70%
DY 0.00 2.60 0.83 0.82 0.00 2.57 1.17 -
P/NAPS 1.26 1.33 1.28 1.30 1.25 1.05 1.06 12.20%

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