[HLBANK] QoQ TTM Result on 30-Jun-2020 [#4]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	5,331,236	5,074,659	4,912,115	4,778,356	4,749,526	4,787,276	4,691,902	8.88%
YoY %	5.06%	3.31%	2.80%	0.61%	-0.79%	2.03%	-	-
Horiz. %	113.63%	108.16%	104.69%	101.84%	101.23%	102.03%	100.00%	-
PBT	3,295,010	2,991,415	3,033,093	2,989,397	3,073,744	3,215,205	3,181,438	2.36%
YoY %	10.15%	-1.37%	1.46%	-2.74%	-4.40%	1.06%	-	-
Horiz. %	103.57%	94.03%	95.34%	93.96%	96.61%	101.06%	100.00%	-
Tax	-554,437	-487,518	-498,170	-494,800	-512,114	-554,467	-535,268	2.37%
YoY %	-13.73%	2.14%	-0.68%	3.38%	7.64%	-3.59%	-	-
Horiz. %	103.58%	91.08%	93.07%	92.44%	95.67%	103.59%	100.00%	-
NP	2,740,573	2,503,897	2,534,923	2,494,597	2,561,630	2,660,738	2,646,170	2.36%
YoY %	9.45%	-1.22%	1.62%	-2.62%	-3.72%	0.55%	-	-
Horiz. %	103.57%	94.62%	95.80%	94.27%	96.81%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,740,573	2,503,897	2,534,923	2,494,597	2,561,630	2,660,738	2,646,170	2.36%
YoY %	9.45%	-1.22%	1.62%	-2.62%	-3.72%	0.55%	-	-
Horiz. %	103.57%	94.62%	95.80%	94.27%	96.81%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.83%	16.30%	16.42%	16.55%	16.66%	17.25%	16.82%	-
YoY %	3.25%	-0.73%	-0.79%	-0.66%	-3.42%	2.56%	-	-
Horiz. %	100.06%	96.91%	97.62%	98.39%	99.05%	102.56%	100.00%	-
Total Cost	2,590,663	2,570,762	2,377,192	2,283,759	2,187,896	2,126,538	2,045,732	17.03%
YoY %	0.77%	8.14%	4.09%	4.38%	2.89%	3.95%	-	-
Horiz. %	126.64%	125.66%	116.20%	111.64%	106.95%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,539,430	28,251,912	28,067,153	27,221,136	26,360,066	26,051,994	26,095,481	6.14%
YoY %	1.02%	0.66%	3.11%	3.27%	1.18%	-0.17%	-	-
Horiz. %	109.37%	108.26%	107.56%	104.31%	101.01%	99.83%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	711,922	711,922	736,781	736,781	1,023,078	1,023,078	1,022,971	-21.45%
YoY %	0.00%	-3.37%	0.00%	-27.98%	0.00%	0.01%	-	-
Horiz. %	69.59%	69.59%	72.02%	72.02%	100.01%	100.01%	100.00%	-
Div Payout %	25.98%	28.43%	29.07%	29.54%	39.94%	38.45%	38.66%	-
YoY %	-8.62%	-2.20%	-1.59%	-26.04%	3.88%	-0.54%	-	-
Horiz. %	67.20%	73.54%	75.19%	76.41%	103.31%	99.46%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	28,539,430	28,251,912	28,067,153	27,221,136	26,360,066	26,051,994	26,095,481	6.14%
YoY %	1.02%	0.66%	3.11%	3.27%	1.18%	-0.17%	-	-
Horiz. %	109.37%	108.26%	107.56%	104.31%	101.01%	99.83%	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	51.41%	49.34%	51.61%	52.21%	53.93%	55.58%	56.40%	-
YoY %	4.20%	-4.40%	-1.15%	-3.19%	-2.97%	-1.45%	-	-
Horiz. %	91.15%	87.48%	91.51%	92.57%	95.62%	98.55%	100.00%	-
ROE	9.60%	8.86%	9.03%	9.16%	9.72%	10.21%	10.14%	-
YoY %	8.35%	-1.88%	-1.42%	-5.76%	-4.80%	0.69%	-	-
Horiz. %	94.67%	87.38%	89.05%	90.34%	95.86%	100.69%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	260.40	247.88	239.94	233.47	232.07	233.92	229.06	8.91%
YoY %	5.05%	3.31%	2.77%	0.60%	-0.79%	2.12%	-	-
Horiz. %	113.68%	108.22%	104.75%	101.93%	101.31%	102.12%	100.00%	-
EPS	133.86	122.31	123.82	121.88	125.17	130.01	129.19	2.39%
YoY %	9.44%	-1.22%	1.59%	-2.63%	-3.72%	0.63%	-	-
Horiz. %	103.61%	94.67%	95.84%	94.34%	96.89%	100.63%	100.00%	-
DPS	34.78	34.78	36.00	36.00	50.00	50.00	50.00	-21.47%
YoY %	0.00%	-3.39%	0.00%	-28.00%	0.00%	0.00%	-	-
Horiz. %	69.56%	69.56%	72.00%	72.00%	100.00%	100.00%	100.00%	-
NAPS	13.94	13.80	13.71	13.30	12.88	12.73	12.74	6.17%
YoY %	1.01%	0.66%	3.08%	3.26%	1.18%	-0.08%	-	-
Horiz. %	109.42%	108.32%	107.61%	104.40%	101.10%	99.92%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	245.94	234.10	226.60	220.43	219.10	220.84	216.44	8.88%
YoY %	5.06%	3.31%	2.80%	0.61%	-0.79%	2.03%	-	-
Horiz. %	113.63%	108.16%	104.69%	101.84%	101.23%	102.03%	100.00%	-
EPS	126.43	115.51	116.94	115.08	118.17	122.74	122.07	2.36%
YoY %	9.45%	-1.22%	1.62%	-2.61%	-3.72%	0.55%	-	-
Horiz. %	103.57%	94.63%	95.80%	94.27%	96.81%	100.55%	100.00%	-
DPS	32.84	32.84	33.99	33.99	47.20	47.20	47.19	-21.45%
YoY %	0.00%	-3.38%	0.00%	-27.99%	0.00%	0.02%	-	-
Horiz. %	69.59%	69.59%	72.03%	72.03%	100.02%	100.02%	100.00%	-
NAPS	13.1657	13.033	12.9478	12.5575	12.1603	12.0182	12.0382	6.14%
YoY %	1.02%	0.66%	3.11%	3.27%	1.18%	-0.17%	-	-
Horiz. %	109.37%	108.26%	107.56%	104.31%	101.01%	99.83%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	18.70	18.20	15.04	14.08	13.46	17.30	16.36	-
P/RPS	7.18	7.34	6.27	6.03	5.80	7.40	7.14	0.37%
YoY %	-2.18%	17.07%	3.98%	3.97%	-21.62%	3.64%	-	-
Horiz. %	100.56%	102.80%	87.82%	84.45%	81.23%	103.64%	100.00%	-
P/EPS	13.97	14.88	12.15	11.55	10.75	13.31	12.66	6.77%
YoY %	-6.12%	22.47%	5.19%	7.44%	-19.23%	5.13%	-	-
Horiz. %	110.35%	117.54%	95.97%	91.23%	84.91%	105.13%	100.00%	-
EY	7.16	6.72	8.23	8.66	9.30	7.52	7.90	-6.34%
YoY %	6.55%	-18.35%	-4.97%	-6.88%	23.67%	-4.81%	-	-
Horiz. %	90.63%	85.06%	104.18%	109.62%	117.72%	95.19%	100.00%	-
DY	1.86	1.91	2.39	2.56	3.71	2.89	3.06	-28.22%
YoY %	-2.62%	-20.08%	-6.64%	-31.00%	28.37%	-5.56%	-	-
Horiz. %	60.78%	62.42%	78.10%	83.66%	121.24%	94.44%	100.00%	-
P/NAPS	1.34	1.32	1.10	1.06	1.05	1.36	1.28	3.09%
YoY %	1.52%	20.00%	3.77%	0.95%	-22.79%	6.25%	-	-
Horiz. %	104.69%	103.12%	85.94%	82.81%	82.03%	106.25%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	26/02/21	27/11/20	28/08/20	29/05/20	26/02/20	27/11/19	-
Price	18.26	18.00	17.02	14.00	13.60	15.18	16.86	-
P/RPS	7.01	7.26	7.09	6.00	5.86	6.49	7.36	-3.19%
YoY %	-3.44%	2.40%	18.17%	2.39%	-9.71%	-11.82%	-	-
Horiz. %	95.24%	98.64%	96.33%	81.52%	79.62%	88.18%	100.00%	-
P/EPS	13.64	14.72	13.75	11.49	10.87	11.68	13.05	2.98%
YoY %	-7.34%	7.05%	19.67%	5.70%	-6.93%	-10.50%	-	-
Horiz. %	104.52%	112.80%	105.36%	88.05%	83.30%	89.50%	100.00%	-
EY	7.33	6.79	7.28	8.71	9.20	8.56	7.66	-2.89%
YoY %	7.95%	-6.73%	-16.42%	-5.33%	7.48%	11.75%	-	-
Horiz. %	95.69%	88.64%	95.04%	113.71%	120.10%	111.75%	100.00%	-
DY	1.90	1.93	2.12	2.57	3.68	3.29	2.97	-25.73%
YoY %	-1.55%	-8.96%	-17.51%	-30.16%	11.85%	10.77%	-	-
Horiz. %	63.97%	64.98%	71.38%	86.53%	123.91%	110.77%	100.00%	-
P/NAPS	1.31	1.30	1.24	1.05	1.06	1.19	1.32	-0.50%
YoY %	0.77%	4.84%	18.10%	-0.94%	-10.92%	-9.85%	-	-
Horiz. %	99.24%	98.48%	93.94%	79.55%	80.30%	90.15%	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

2024-05-16 11:15:00

EMA 5

5 Mins

SELL

2024-05-16 11:05:00

ADX

5 Mins

SELL

2024-05-16 10:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 10:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 10:40:00

TURTLE SYSTEM 55

5 Mins

SELL

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

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

266,576,200

REVENUE

0.245

0.00

255,523,900

TOPGLOV

1.14

-0.12

201,321,500

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

148,237,900

CAREPLS

0.34

-0.04

82,601,900

SUPERMX

0.98

-0.10

74,865,400

SINKUNG

0.145

+0.005

58,954,400

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

46,086,000

More active Stocks

F&N

33.46

+0.98

102,000

MPI

33.50

+0.98

66,200

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

206,100

HEIM

24.70

+0.50

169,600

ALLIANZ

22.12

+0.44

30,000

KSENG

6.35

+0.37

390,900

PANAMY

19.62

+0.36

15,300

PENTA

4.71

+0.26

2,530,000

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.42

-0.40

24,216,500

KOSSAN

2.48

-0.26

12,901,600

AIRPORT

10.18

-0.22

15,857,500

KOSSAN-C60

0.565

-0.215

315,000

AJI

16.36

-0.20

75,100

PTT

1.75

-0.18

805,600

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

623,300

TOPGLOV

1.14

-0.12

201,321,500

KUAISHO-C17

0.08

-0.12

58,800

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