[HLBANK] QoQ TTM Result on 31-Dec-2021 [#2]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	5,717,382	5,597,408	5,431,304	5,469,043	5,497,964	5,466,873	5,331,236	4.76%
YoY %	2.14%	3.06%	-0.69%	-0.53%	0.57%	2.54%	-	-
Horiz. %	107.24%	104.99%	101.88%	102.58%	103.13%	102.54%	100.00%	-
PBT	4,511,819	4,366,800	3,974,083	3,884,049	3,622,802	3,470,939	3,295,010	23.28%
YoY %	3.32%	9.88%	2.32%	7.21%	4.38%	5.34%	-	-
Horiz. %	136.93%	132.53%	120.61%	117.88%	109.95%	105.34%	100.00%	-
Tax	-1,099,379	-1,077,517	-902,956	-826,254	-632,812	-610,297	-554,437	57.76%
YoY %	-2.03%	-19.33%	-9.28%	-30.57%	-3.69%	-10.08%	-	-
Horiz. %	198.29%	194.34%	162.86%	149.03%	114.14%	110.08%	100.00%	-
NP	3,412,440	3,289,283	3,071,127	3,057,795	2,989,990	2,860,642	2,740,573	15.72%
YoY %	3.74%	7.10%	0.44%	2.27%	4.52%	4.38%	-	-
Horiz. %	124.52%	120.02%	112.06%	111.58%	109.10%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,412,440	3,289,283	3,071,127	3,057,795	2,989,990	2,860,642	2,740,573	15.72%
YoY %	3.74%	7.10%	0.44%	2.27%	4.52%	4.38%	-	-
Horiz. %	124.52%	120.02%	112.06%	111.58%	109.10%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	24.68%	22.72%	21.27%	17.47%	17.58%	16.83%	-
YoY %	-1.26%	8.63%	6.82%	21.75%	-0.63%	4.46%	-	-
Horiz. %	144.80%	146.64%	135.00%	126.38%	103.80%	104.46%	100.00%	-
Total Cost	2,304,942	2,308,125	2,360,177	2,411,248	2,507,974	2,606,231	2,590,663	-7.48%
YoY %	-0.14%	-2.21%	-2.12%	-3.86%	-3.77%	0.60%	-	-
Horiz. %	88.97%	89.09%	91.10%	93.07%	96.81%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,156,802	31,006,211	30,351,463	30,062,673	29,448,800	29,461,726	28,539,430	6.01%
YoY %	0.49%	2.16%	0.96%	2.08%	-0.04%	3.23%	-	-
Horiz. %	109.17%	108.64%	106.35%	105.34%	103.19%	103.23%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	1,126,864	1,126,864	1,089,701	1,089,701	1,023,667	1,023,667	711,922	35.78%
YoY %	0.00%	3.41%	0.00%	6.45%	0.00%	43.79%	-	-
Horiz. %	158.28%	158.28%	153.06%	153.06%	143.79%	143.79%	100.00%	-
Div Payout %	33.02%	34.26%	35.48%	35.64%	34.24%	35.78%	25.98%	-
YoY %	-3.62%	-3.44%	-0.45%	4.09%	-4.30%	37.72%	-	-
Horiz. %	127.10%	131.87%	136.57%	137.18%	131.79%	137.72%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	31,156,802	31,006,211	30,351,463	30,062,673	29,448,800	29,461,726	28,539,430	6.01%
YoY %	0.49%	2.16%	0.96%	2.08%	-0.04%	3.23%	-	-
Horiz. %	109.17%	108.64%	106.35%	105.34%	103.19%	103.23%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	59.69%	58.76%	56.54%	55.91%	54.38%	52.33%	51.41%	-
YoY %	1.58%	3.93%	1.13%	2.81%	3.92%	1.79%	-	-
Horiz. %	116.11%	114.30%	109.98%	108.75%	105.78%	101.79%	100.00%	-
ROE	10.95%	10.61%	10.12%	10.17%	10.15%	9.71%	9.60%	-
YoY %	3.20%	4.84%	-0.49%	0.20%	4.53%	1.15%	-	-
Horiz. %	114.06%	110.52%	105.42%	105.94%	105.73%	101.15%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	279.11	273.13	265.20	267.06	268.28	267.02	260.40	4.73%
YoY %	2.19%	2.99%	-0.70%	-0.45%	0.47%	2.54%	-	-
Horiz. %	107.19%	104.89%	101.84%	102.56%	103.03%	102.54%	100.00%	-
EPS	166.59	160.51	149.96	149.32	145.90	139.72	133.86	15.68%
YoY %	3.79%	7.04%	0.43%	2.34%	4.42%	4.38%	-	-
Horiz. %	124.45%	119.91%	112.03%	111.55%	108.99%	104.38%	100.00%	-
DPS	55.00	55.00	53.22	53.22	50.00	50.00	34.78	35.69%
YoY %	0.00%	3.34%	0.00%	6.44%	0.00%	43.76%	-	-
Horiz. %	158.14%	158.14%	153.02%	153.02%	143.76%	143.76%	100.00%	-
NAPS	15.21	15.13	14.82	14.68	14.37	14.39	13.94	5.97%
YoY %	0.53%	2.09%	0.95%	2.16%	-0.14%	3.23%	-	-
Horiz. %	109.11%	108.54%	106.31%	105.31%	103.08%	103.23%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	263.75	258.22	250.55	252.29	253.63	252.19	245.94	4.76%
YoY %	2.14%	3.06%	-0.69%	-0.53%	0.57%	2.54%	-	-
Horiz. %	107.24%	104.99%	101.87%	102.58%	103.13%	102.54%	100.00%	-
EPS	157.42	151.74	141.68	141.06	137.93	131.97	126.43	15.72%
YoY %	3.74%	7.10%	0.44%	2.27%	4.52%	4.38%	-	-
Horiz. %	124.51%	120.02%	112.06%	111.57%	109.10%	104.38%	100.00%	-
DPS	51.98	51.98	50.27	50.27	47.22	47.22	32.84	35.77%
YoY %	0.00%	3.40%	0.00%	6.46%	0.00%	43.79%	-	-
Horiz. %	158.28%	158.28%	153.08%	153.08%	143.79%	143.79%	100.00%	-
NAPS	14.3731	14.3036	14.0016	13.8683	13.5852	13.5911	13.1657	6.01%
YoY %	0.49%	2.16%	0.96%	2.08%	-0.04%	3.23%	-	-
Horiz. %	109.17%	108.64%	106.35%	105.34%	103.19%	103.23%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	20.50	20.46	20.20	18.62	18.90	18.72	18.70	-
P/RPS	7.34	7.49	7.62	6.97	7.04	7.01	7.18	1.47%
YoY %	-2.00%	-1.71%	9.33%	-0.99%	0.43%	-2.37%	-	-
Horiz. %	102.23%	104.32%	106.13%	97.08%	98.05%	97.63%	100.00%	-
P/EPS	12.31	12.75	13.47	12.47	12.95	13.40	13.97	-8.08%
YoY %	-3.45%	-5.35%	8.02%	-3.71%	-3.36%	-4.08%	-	-
Horiz. %	88.12%	91.27%	96.42%	89.26%	92.70%	95.92%	100.00%	-
EY	8.13	7.84	7.42	8.02	7.72	7.46	7.16	8.83%
YoY %	3.70%	5.66%	-7.48%	3.89%	3.49%	4.19%	-	-
Horiz. %	113.55%	109.50%	103.63%	112.01%	107.82%	104.19%	100.00%	-
DY	2.68	2.69	2.63	2.86	2.65	2.67	1.86	27.54%
YoY %	-0.37%	2.28%	-8.04%	7.92%	-0.75%	43.55%	-	-
Horiz. %	144.09%	144.62%	141.40%	153.76%	142.47%	143.55%	100.00%	-
P/NAPS	1.35	1.35	1.36	1.27	1.32	1.30	1.34	0.49%
YoY %	0.00%	-0.74%	7.09%	-3.79%	1.54%	-2.99%	-	-
Horiz. %	100.75%	100.75%	101.49%	94.78%	98.51%	97.01%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	30/08/22	30/05/22	28/02/22	29/11/21	30/08/21	27/05/21	-
Price	20.88	20.90	21.12	20.06	18.20	19.18	18.26	-
P/RPS	7.48	7.65	7.96	7.51	6.78	7.18	7.01	4.41%
YoY %	-2.22%	-3.89%	5.99%	10.77%	-5.57%	2.43%	-	-
Horiz. %	106.70%	109.13%	113.55%	107.13%	96.72%	102.43%	100.00%	-
P/EPS	12.53	13.02	14.08	13.43	12.47	13.73	13.64	-5.49%
YoY %	-3.76%	-7.53%	4.84%	7.70%	-9.18%	0.66%	-	-
Horiz. %	91.86%	95.45%	103.23%	98.46%	91.42%	100.66%	100.00%	-
EY	7.98	7.68	7.10	7.44	8.02	7.28	7.33	5.82%
YoY %	3.91%	8.17%	-4.57%	-7.23%	10.16%	-0.68%	-	-
Horiz. %	108.87%	104.77%	96.86%	101.50%	109.41%	99.32%	100.00%	-
DY	2.63	2.63	2.52	2.65	2.75	2.61	1.90	24.17%
YoY %	0.00%	4.37%	-4.91%	-3.64%	5.36%	37.37%	-	-
Horiz. %	138.42%	138.42%	132.63%	139.47%	144.74%	137.37%	100.00%	-
P/NAPS	1.37	1.38	1.43	1.37	1.27	1.33	1.31	3.02%
YoY %	-0.72%	-3.50%	4.38%	7.87%	-4.51%	1.53%	-	-
Horiz. %	104.58%	105.34%	109.16%	104.58%	96.95%	101.53%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos