[HLBANK] QoQ TTM Result on 30-Jun-2016 [#4]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	4,477,614	4,356,098	4,250,868	4,177,862	4,139,814	4,125,688	4,075,626	6.46%
YoY %	2.79%	2.48%	1.75%	0.92%	0.34%	1.23%	-	-
Horiz. %	109.86%	106.88%	104.30%	102.51%	101.57%	101.23%	100.00%	-
PBT	2,792,706	2,702,304	2,431,484	2,381,699	2,329,791	2,385,842	2,667,057	3.11%
YoY %	3.35%	11.14%	2.09%	2.23%	-2.35%	-10.54%	-	-
Horiz. %	104.71%	101.32%	91.17%	89.30%	87.35%	89.46%	100.00%	-
Tax	-572,063	-553,368	-488,401	-478,282	-370,067	-404,782	-478,477	12.63%
YoY %	-3.38%	-13.30%	-2.12%	-29.24%	8.58%	15.40%	-	-
Horiz. %	119.56%	115.65%	102.07%	99.96%	77.34%	84.60%	100.00%	-
NP	2,220,643	2,148,936	1,943,083	1,903,417	1,959,724	1,981,060	2,188,580	0.97%
YoY %	3.34%	10.59%	2.08%	-2.87%	-1.08%	-9.48%	-	-
Horiz. %	101.47%	98.19%	88.78%	86.97%	89.54%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,220,643	2,148,936	1,943,083	1,903,417	1,959,724	1,981,060	2,188,580	0.97%
YoY %	3.34%	10.59%	2.08%	-2.87%	-1.08%	-9.48%	-	-
Horiz. %	101.47%	98.19%	88.78%	86.97%	89.54%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	20.48%	20.09%	20.08%	15.88%	16.97%	17.94%	-
YoY %	0.00%	1.94%	0.05%	26.45%	-6.42%	-5.41%	-	-
Horiz. %	114.16%	114.16%	111.98%	111.93%	88.52%	94.59%	100.00%	-
Total Cost	2,256,971	2,207,162	2,307,785	2,274,445	2,180,090	2,144,628	1,887,046	12.66%
YoY %	2.26%	-4.36%	1.47%	4.33%	1.65%	13.65%	-	-
Horiz. %	119.60%	116.96%	122.30%	120.53%	115.53%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,091,076	21,824,994	21,845,449	19,683,995	18,598,072	17,654,637	17,759,873	15.64%
YoY %	1.22%	-0.09%	10.98%	5.84%	5.34%	-0.59%	-	-
Horiz. %	124.39%	122.89%	123.00%	110.83%	104.72%	99.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	802,732	802,732	761,531	761,531	724,987	724,987	724,225	7.09%
YoY %	0.00%	5.41%	0.00%	5.04%	0.00%	0.11%	-	-
Horiz. %	110.84%	110.84%	105.15%	105.15%	100.11%	100.11%	100.00%	-
Div Payout %	36.15%	37.35%	39.19%	40.01%	36.99%	36.60%	33.09%	-
YoY %	-3.21%	-4.70%	-2.05%	8.16%	1.07%	10.61%	-	-
Horiz. %	109.25%	112.87%	118.43%	120.91%	111.79%	110.61%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	22,091,076	21,824,994	21,845,449	19,683,995	18,598,072	17,654,637	17,759,873	15.64%
YoY %	1.22%	-0.09%	10.98%	5.84%	5.34%	-0.59%	-	-
Horiz. %	124.39%	122.89%	123.00%	110.83%	104.72%	99.41%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,765,394	14.65%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	22.79%	-	-
Horiz. %	122.79%	122.79%	122.79%	122.79%	122.79%	122.79%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	49.59%	49.33%	45.71%	45.56%	47.34%	48.02%	53.70%	-
YoY %	0.53%	7.92%	0.33%	-3.76%	-1.42%	-10.58%	-	-
Horiz. %	92.35%	91.86%	85.12%	84.84%	88.16%	89.42%	100.00%	-
ROE	10.05%	9.85%	8.89%	9.67%	10.54%	11.22%	12.32%	-
YoY %	2.03%	10.80%	-8.07%	-8.25%	-6.06%	-8.93%	-	-
Horiz. %	81.57%	79.95%	72.16%	78.49%	85.55%	91.07%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	218.90	212.96	207.82	219.04	222.37	232.99	230.86	-3.48%
YoY %	2.79%	2.47%	-5.12%	-1.50%	-4.56%	0.92%	-	-
Horiz. %	94.82%	92.25%	90.02%	94.88%	96.32%	100.92%	100.00%	-
EPS	108.56	105.06	95.00	99.79	105.27	111.88	123.97	-8.46%
YoY %	3.33%	10.59%	-4.80%	-5.21%	-5.91%	-9.75%	-	-
Horiz. %	87.57%	84.75%	76.63%	80.50%	84.92%	90.25%	100.00%	-
DPS	39.24	39.24	37.23	39.93	38.94	41.00	41.00	-2.88%
YoY %	0.00%	5.40%	-6.76%	2.54%	-5.02%	0.00%	-	-
Horiz. %	95.71%	95.71%	90.80%	97.39%	94.98%	100.00%	100.00%	-
NAPS	10.80	10.67	10.68	10.32	9.99	9.97	10.06	4.84%
YoY %	1.22%	-0.09%	3.49%	3.30%	0.20%	-0.89%	-	-
Horiz. %	107.36%	106.06%	106.16%	102.58%	99.30%	99.11%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	206.56	200.95	196.10	192.73	190.98	190.32	188.01	6.46%
YoY %	2.79%	2.47%	1.75%	0.92%	0.35%	1.23%	-	-
Horiz. %	109.87%	106.88%	104.30%	102.51%	101.58%	101.23%	100.00%	-
EPS	102.44	99.13	89.64	87.81	90.40	91.39	100.96	0.97%
YoY %	3.34%	10.59%	2.08%	-2.87%	-1.08%	-9.48%	-	-
Horiz. %	101.47%	98.19%	88.79%	86.98%	89.54%	90.52%	100.00%	-
DPS	37.03	37.03	35.13	35.13	33.44	33.44	33.41	7.09%
YoY %	0.00%	5.41%	0.00%	5.05%	0.00%	0.09%	-	-
Horiz. %	110.84%	110.84%	105.15%	105.15%	100.09%	100.09%	100.00%	-
NAPS	10.1909	10.0682	10.0776	9.0805	8.5796	8.1443	8.1929	15.64%
YoY %	1.22%	-0.09%	10.98%	5.84%	5.34%	-0.59%	-	-
Horiz. %	124.39%	122.89%	123.00%	110.83%	104.72%	99.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	13.76	13.50	13.12	13.18	13.50	13.44	13.12	-
P/RPS	6.29	6.34	6.31	6.02	6.07	5.77	5.68	7.03%
YoY %	-0.79%	0.48%	4.82%	-0.82%	5.20%	1.58%	-	-
Horiz. %	110.74%	111.62%	111.09%	105.99%	106.87%	101.58%	100.00%	-
P/EPS	12.67	12.85	13.81	13.21	12.82	12.01	10.58	12.75%
YoY %	-1.40%	-6.95%	4.54%	3.04%	6.74%	13.52%	-	-
Horiz. %	119.75%	121.46%	130.53%	124.86%	121.17%	113.52%	100.00%	-
EY	7.89	7.78	7.24	7.57	7.80	8.32	9.45	-11.32%
YoY %	1.41%	7.46%	-4.36%	-2.95%	-6.25%	-11.96%	-	-
Horiz. %	83.49%	82.33%	76.61%	80.11%	82.54%	88.04%	100.00%	-
DY	2.85	2.91	2.84	3.03	2.88	3.05	3.13	-6.05%
YoY %	-2.06%	2.46%	-6.27%	5.21%	-5.57%	-2.56%	-	-
Horiz. %	91.05%	92.97%	90.73%	96.81%	92.01%	97.44%	100.00%	-
P/NAPS	1.27	1.27	1.23	1.28	1.35	1.35	1.30	-1.54%
YoY %	0.00%	3.25%	-3.91%	-5.19%	0.00%	3.85%	-	-
Horiz. %	97.69%	97.69%	94.62%	98.46%	103.85%	103.85%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	21/02/17	22/11/16	29/08/16	24/05/16	23/02/16	17/11/15	-
Price	13.96	13.50	13.12	13.12	13.40	13.08	13.70	-
P/RPS	6.38	6.34	6.31	5.99	6.03	5.61	5.93	4.99%
YoY %	0.63%	0.48%	5.34%	-0.66%	7.49%	-5.40%	-	-
Horiz. %	107.59%	106.91%	106.41%	101.01%	101.69%	94.60%	100.00%	-
P/EPS	12.86	12.85	13.81	13.15	12.73	11.69	11.05	10.63%
YoY %	0.08%	-6.95%	5.02%	3.30%	8.90%	5.79%	-	-
Horiz. %	116.38%	116.29%	124.98%	119.00%	115.20%	105.79%	100.00%	-
EY	7.78	7.78	7.24	7.61	7.86	8.55	9.05	-9.58%
YoY %	0.00%	7.46%	-4.86%	-3.18%	-8.07%	-5.52%	-	-
Horiz. %	85.97%	85.97%	80.00%	84.09%	86.85%	94.48%	100.00%	-
DY	2.81	2.91	2.84	3.04	2.91	3.13	2.99	-4.05%
YoY %	-3.44%	2.46%	-6.58%	4.47%	-7.03%	4.68%	-	-
Horiz. %	93.98%	97.32%	94.98%	101.67%	97.32%	104.68%	100.00%	-
P/NAPS	1.29	1.27	1.23	1.27	1.34	1.31	1.36	-3.45%
YoY %	1.57%	3.25%	-3.15%	-5.22%	2.29%	-3.68%	-	-
Horiz. %	94.85%	93.38%	90.44%	93.38%	98.53%	96.32%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

608

PTRANS

PERAK TRANSIT BERHAD

474

MPI

MALAYSIAN PACIFIC INDUSTRIES

473

HLIND

HONG LEONG INDUSTRIES BHD

471

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

364

SUPERMX

SUPERMAX CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

315

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

1.19

-0.07

116,982,800

REVENUE

0.255

+0.01

112,554,900

MQTECH

0.015

-0.005

102,859,000

HSI-CXG

0.21

+0.005

86,805,100

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CAREPLS

0.35

-0.03

52,521,400

SUPERMX

1.01

-0.07

39,935,300

HSI-HUZ

0.225

-0.02

28,275,000

More active Stocks

HEIM

24.78

+0.58

85,600

UTDPLT

26.18

+0.56

84,200

KSENG

6.19

+0.21

101,100

NESTLE

129.20

+0.20

6,700

F&N

32.68

+0.20

1,800

BURSA

8.27

+0.19

509,200

HSI-CXO

0.315

+0.165

820,000

MPI

32.66

+0.14

6,500

AEON

1.32

+0.12

7,914,000

HSI-CVH

1.26

+0.11

12,000

More gainer Stocks

DLADY

32.60

-0.34

100

HARTA

3.57

-0.25

13,219,900

AIRPORT

10.18

-0.22

10,658,000

KLUANG

5.56

-0.22

400

KOSSAN

2.58

-0.16

5,760,600

AJI

16.42

-0.14

27,700

PTT

1.80

-0.13

404,600

AHEALTH

2.94

-0.13

299,900

APOLLO

6.78

-0.13

14,200

VSTECS

3.23

-0.12

1,472,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More