[HLBANK] QoQ TTM Result on 31-Dec-2016 [#2]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 10.59%
YoY- 8.47%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,633,037 4,550,649 4,477,614 4,356,098 4,250,868 4,177,862 4,139,814 7.78%
PBT 2,854,025 2,748,252 2,792,706 2,702,304 2,431,484 2,381,699 2,329,791 14.47%
Tax -612,668 -603,236 -572,063 -553,368 -488,401 -478,282 -370,067 39.90%
NP 2,241,357 2,145,016 2,220,643 2,148,936 1,943,083 1,903,417 1,959,724 9.35%
-
NP to SH 2,241,357 2,145,016 2,220,643 2,148,936 1,943,083 1,903,417 1,959,724 9.35%
-
Tax Rate 21.47% 21.95% 20.48% 20.48% 20.09% 20.08% 15.88% -
Total Cost 2,391,680 2,405,633 2,256,971 2,207,162 2,307,785 2,274,445 2,180,090 6.36%
-
Net Worth 23,319,839 22,684,628 22,091,076 21,824,994 21,845,449 19,683,995 18,598,072 16.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 920,469 920,469 802,732 802,732 761,531 761,531 724,987 17.23%
Div Payout % 41.07% 42.91% 36.15% 37.35% 39.19% 40.01% 36.99% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,319,839 22,684,628 22,091,076 21,824,994 21,845,449 19,683,995 18,598,072 16.26%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 48.38% 47.14% 49.59% 49.33% 45.71% 45.56% 47.34% -
ROE 9.61% 9.46% 10.05% 9.85% 8.89% 9.67% 10.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 226.49 222.47 218.90 212.96 207.82 219.04 222.37 1.23%
EPS 109.57 104.86 108.56 105.06 95.00 99.79 105.27 2.70%
DPS 45.00 45.00 39.24 39.24 37.23 39.93 38.94 10.11%
NAPS 11.40 11.09 10.80 10.67 10.68 10.32 9.99 9.19%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 213.73 209.93 206.56 200.95 196.10 192.73 190.98 7.78%
EPS 103.40 98.95 102.44 99.13 89.64 87.81 90.40 9.36%
DPS 42.46 42.46 37.03 37.03 35.13 35.13 33.44 17.24%
NAPS 10.7578 10.4647 10.1909 10.0682 10.0776 9.0805 8.5796 16.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 15.86 15.66 13.76 13.50 13.12 13.18 13.50 -
P/RPS 7.00 7.04 6.29 6.34 6.31 6.02 6.07 9.96%
P/EPS 14.47 14.93 12.67 12.85 13.81 13.21 12.82 8.39%
EY 6.91 6.70 7.89 7.78 7.24 7.57 7.80 -7.75%
DY 2.84 2.87 2.85 2.91 2.84 3.03 2.88 -0.92%
P/NAPS 1.39 1.41 1.27 1.27 1.23 1.28 1.35 1.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 29/05/17 21/02/17 22/11/16 29/08/16 24/05/16 -
Price 15.14 15.50 13.96 13.50 13.12 13.12 13.40 -
P/RPS 6.68 6.97 6.38 6.34 6.31 5.99 6.03 7.05%
P/EPS 13.82 14.78 12.86 12.85 13.81 13.15 12.73 5.62%
EY 7.24 6.77 7.78 7.78 7.24 7.61 7.86 -5.32%
DY 2.97 2.90 2.81 2.91 2.84 3.04 2.91 1.36%
P/NAPS 1.33 1.40 1.29 1.27 1.23 1.27 1.34 -0.49%

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