[HLBANK] QoQ TTM Result on 31-Mar-2020 [#3]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	5,074,659	4,912,115	4,778,356	4,749,526	4,787,276	4,691,902	4,725,835	4.83%
YoY %	3.31%	2.80%	0.61%	-0.79%	2.03%	-0.72%	-	-
Horiz. %	107.38%	103.94%	101.11%	100.50%	101.30%	99.28%	100.00%	-
PBT	2,991,415	3,033,093	2,989,397	3,073,744	3,215,205	3,181,438	3,186,020	-4.09%
YoY %	-1.37%	1.46%	-2.74%	-4.40%	1.06%	-0.14%	-	-
Horiz. %	93.89%	95.20%	93.83%	96.48%	100.92%	99.86%	100.00%	-
Tax	-487,518	-498,170	-494,800	-512,114	-554,467	-535,268	-521,513	-4.37%
YoY %	2.14%	-0.68%	3.38%	7.64%	-3.59%	-2.64%	-	-
Horiz. %	93.48%	95.52%	94.88%	98.20%	106.32%	102.64%	100.00%	-
NP	2,503,897	2,534,923	2,494,597	2,561,630	2,660,738	2,646,170	2,664,507	-4.04%
YoY %	-1.22%	1.62%	-2.62%	-3.72%	0.55%	-0.69%	-	-
Horiz. %	93.97%	95.14%	93.62%	96.14%	99.86%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,503,897	2,534,923	2,494,597	2,561,630	2,660,738	2,646,170	2,664,507	-4.04%
YoY %	-1.22%	1.62%	-2.62%	-3.72%	0.55%	-0.69%	-	-
Horiz. %	93.97%	95.14%	93.62%	96.14%	99.86%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.30%	16.42%	16.55%	16.66%	17.25%	16.82%	16.37%	-
YoY %	-0.73%	-0.79%	-0.66%	-3.42%	2.56%	2.75%	-	-
Horiz. %	99.57%	100.31%	101.10%	101.77%	105.38%	102.75%	100.00%	-
Total Cost	2,570,762	2,377,192	2,283,759	2,187,896	2,126,538	2,045,732	2,061,328	15.78%
YoY %	8.14%	4.09%	4.38%	2.89%	3.95%	-0.76%	-	-
Horiz. %	124.71%	115.32%	110.79%	106.14%	103.16%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,251,912	28,067,153	27,221,136	26,360,066	26,051,994	26,095,481	25,472,637	7.11%
YoY %	0.66%	3.11%	3.27%	1.18%	-0.17%	2.45%	-	-
Horiz. %	110.91%	110.19%	106.86%	103.48%	102.27%	102.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	711,922	736,781	736,781	1,023,078	1,023,078	1,022,971	1,022,971	-21.38%
YoY %	-3.37%	0.00%	-27.98%	0.00%	0.01%	0.00%	-	-
Horiz. %	69.59%	72.02%	72.02%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	28.43%	29.07%	29.54%	39.94%	38.45%	38.66%	38.39%	-
YoY %	-2.20%	-1.59%	-26.04%	3.88%	-0.54%	0.70%	-	-
Horiz. %	74.06%	75.72%	76.95%	104.04%	100.16%	100.70%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	28,251,912	28,067,153	27,221,136	26,360,066	26,051,994	26,095,481	25,472,637	7.11%
YoY %	0.66%	3.11%	3.27%	1.18%	-0.17%	2.45%	-	-
Horiz. %	110.91%	110.19%	106.86%	103.48%	102.27%	102.45%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	49.34%	51.61%	52.21%	53.93%	55.58%	56.40%	56.38%	-
YoY %	-4.40%	-1.15%	-3.19%	-2.97%	-1.45%	0.04%	-	-
Horiz. %	87.51%	91.54%	92.60%	95.65%	98.58%	100.04%	100.00%	-
ROE	8.86%	9.03%	9.16%	9.72%	10.21%	10.14%	10.46%	-
YoY %	-1.88%	-1.42%	-5.76%	-4.80%	0.69%	-3.06%	-	-
Horiz. %	84.70%	86.33%	87.57%	92.93%	97.61%	96.94%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	247.88	239.94	233.47	232.07	233.92	229.06	230.98	4.79%
YoY %	3.31%	2.77%	0.60%	-0.79%	2.12%	-0.83%	-	-
Horiz. %	107.32%	103.88%	101.08%	100.47%	101.27%	99.17%	100.00%	-
EPS	122.31	123.82	121.88	125.17	130.01	129.19	130.23	-4.07%
YoY %	-1.22%	1.59%	-2.63%	-3.72%	0.63%	-0.80%	-	-
Horiz. %	93.92%	95.08%	93.59%	96.11%	99.83%	99.20%	100.00%	-
DPS	34.78	36.00	36.00	50.00	50.00	50.00	50.00	-21.40%
YoY %	-3.39%	0.00%	-28.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.56%	72.00%	72.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.80	13.71	13.30	12.88	12.73	12.74	12.45	7.07%
YoY %	0.66%	3.08%	3.26%	1.18%	-0.08%	2.33%	-	-
Horiz. %	110.84%	110.12%	106.83%	103.45%	102.25%	102.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	234.10	226.60	220.43	219.10	220.84	216.44	218.01	4.83%
YoY %	3.31%	2.80%	0.61%	-0.79%	2.03%	-0.72%	-	-
Horiz. %	107.38%	103.94%	101.11%	100.50%	101.30%	99.28%	100.00%	-
EPS	115.51	116.94	115.08	118.17	122.74	122.07	122.92	-4.04%
YoY %	-1.22%	1.62%	-2.61%	-3.72%	0.55%	-0.69%	-	-
Horiz. %	93.97%	95.14%	93.62%	96.14%	99.85%	99.31%	100.00%	-
DPS	32.84	33.99	33.99	47.20	47.20	47.19	47.19	-21.38%
YoY %	-3.38%	0.00%	-27.99%	0.00%	0.02%	0.00%	-	-
Horiz. %	69.59%	72.03%	72.03%	100.02%	100.02%	100.00%	100.00%	-
NAPS	13.033	12.9478	12.5575	12.1603	12.0182	12.0382	11.7509	7.11%
YoY %	0.66%	3.11%	3.27%	1.18%	-0.17%	2.44%	-	-
Horiz. %	110.91%	110.19%	106.86%	103.48%	102.27%	102.44%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	18.20	15.04	14.08	13.46	17.30	16.36	19.00	-
P/RPS	7.34	6.27	6.03	5.80	7.40	7.14	8.23	-7.31%
YoY %	17.07%	3.98%	3.97%	-21.62%	3.64%	-13.24%	-	-
Horiz. %	89.19%	76.18%	73.27%	70.47%	89.91%	86.76%	100.00%	-
P/EPS	14.88	12.15	11.55	10.75	13.31	12.66	14.59	1.31%
YoY %	22.47%	5.19%	7.44%	-19.23%	5.13%	-13.23%	-	-
Horiz. %	101.99%	83.28%	79.16%	73.68%	91.23%	86.77%	100.00%	-
EY	6.72	8.23	8.66	9.30	7.52	7.90	6.85	-1.26%
YoY %	-18.35%	-4.97%	-6.88%	23.67%	-4.81%	15.33%	-	-
Horiz. %	98.10%	120.15%	126.42%	135.77%	109.78%	115.33%	100.00%	-
DY	1.91	2.39	2.56	3.71	2.89	3.06	2.63	-19.12%
YoY %	-20.08%	-6.64%	-31.00%	28.37%	-5.56%	16.35%	-	-
Horiz. %	72.62%	90.87%	97.34%	141.06%	109.89%	116.35%	100.00%	-
P/NAPS	1.32	1.10	1.06	1.05	1.36	1.28	1.53	-9.33%
YoY %	20.00%	3.77%	0.95%	-22.79%	6.25%	-16.34%	-	-
Horiz. %	86.27%	71.90%	69.28%	68.63%	88.89%	83.66%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	27/11/20	28/08/20	29/05/20	26/02/20	27/11/19	28/08/19	-
Price	18.00	17.02	14.00	13.60	15.18	16.86	16.26	-
P/RPS	7.26	7.09	6.00	5.86	6.49	7.36	7.04	2.06%
YoY %	2.40%	18.17%	2.39%	-9.71%	-11.82%	4.55%	-	-
Horiz. %	103.12%	100.71%	85.23%	83.24%	92.19%	104.55%	100.00%	-
P/EPS	14.72	13.75	11.49	10.87	11.68	13.05	12.49	11.51%
YoY %	7.05%	19.67%	5.70%	-6.93%	-10.50%	4.48%	-	-
Horiz. %	117.85%	110.09%	91.99%	87.03%	93.51%	104.48%	100.00%	-
EY	6.79	7.28	8.71	9.20	8.56	7.66	8.01	-10.38%
YoY %	-6.73%	-16.42%	-5.33%	7.48%	11.75%	-4.37%	-	-
Horiz. %	84.77%	90.89%	108.74%	114.86%	106.87%	95.63%	100.00%	-
DY	1.93	2.12	2.57	3.68	3.29	2.97	3.07	-26.51%
YoY %	-8.96%	-17.51%	-30.16%	11.85%	10.77%	-3.26%	-	-
Horiz. %	62.87%	69.06%	83.71%	119.87%	107.17%	96.74%	100.00%	-
P/NAPS	1.30	1.24	1.05	1.06	1.19	1.32	1.31	-0.50%
YoY %	4.84%	18.10%	-0.94%	-10.92%	-9.85%	0.76%	-	-
Horiz. %	99.24%	94.66%	80.15%	80.92%	90.84%	100.76%	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