[HLBANK] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	4,177,862	4,066,948	4,039,059	4,006,795	3,877,605	2,551,711	2,085,079	12.26%
YoY %	2.73%	0.69%	0.81%	3.33%	51.96%	22.38%	-	-
Horiz. %	200.37%	195.05%	193.71%	192.17%	185.97%	122.38%	100.00%	-
PBT	2,381,699	2,746,158	2,613,221	2,392,947	2,236,157	1,415,216	1,213,408	11.88%
YoY %	-13.27%	5.09%	9.21%	7.01%	58.01%	16.63%	-	-
Horiz. %	196.28%	226.32%	215.36%	197.21%	184.29%	116.63%	100.00%	-
Tax	-478,282	-512,971	-510,951	-536,675	-492,562	-277,770	-204,321	15.21%
YoY %	6.76%	-0.40%	4.79%	-8.96%	-77.33%	-35.95%	-	-
Horiz. %	234.08%	251.06%	250.07%	262.66%	241.07%	135.95%	100.00%	-
NP	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	1,009,087	11.14%
YoY %	-14.77%	6.23%	13.25%	6.46%	53.29%	12.72%	-	-
Horiz. %	188.63%	221.31%	208.33%	183.96%	172.79%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	1,009,132	11.14%
YoY %	-14.77%	6.23%	13.25%	6.46%	53.29%	12.72%	-	-
Horiz. %	188.62%	221.30%	208.32%	183.95%	172.78%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.08%	18.68%	19.55%	22.43%	22.03%	19.63%	16.84%	-
YoY %	7.49%	-4.45%	-12.84%	1.82%	12.23%	16.57%	-	-
Horiz. %	119.24%	110.93%	116.09%	133.19%	130.82%	116.57%	100.00%	-
Total Cost	2,274,445	1,833,761	1,936,789	2,150,523	2,134,010	1,414,265	1,075,992	13.27%
YoY %	24.03%	-5.32%	-9.94%	0.77%	50.89%	31.44%	-	-
Horiz. %	211.38%	170.43%	180.00%	199.86%	198.33%	131.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,683,995	16,801,905	14,511,773	12,999,693	11,095,113	7,467,395	6,509,478	20.23%
YoY %	17.15%	15.78%	11.63%	17.17%	48.58%	14.72%	-	-
Horiz. %	302.39%	258.11%	222.93%	199.70%	170.45%	114.72%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	782,019	724,372	722,066	789,455	631,159	348,672	347,945	14.43%
YoY %	7.96%	0.32%	-8.54%	25.08%	81.02%	0.21%	-	-
Horiz. %	224.75%	208.19%	207.52%	226.89%	181.40%	100.21%	100.00%	-
Div Payout %	41.09%	32.44%	34.35%	42.53%	36.20%	30.65%	34.48%	-
YoY %	26.66%	-5.56%	-19.23%	17.49%	18.11%	-11.11%	-	-
Horiz. %	119.17%	94.08%	99.62%	123.35%	104.99%	88.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	19,683,995	16,801,905	14,511,773	12,999,693	11,095,113	7,467,395	6,509,478	20.23%
YoY %	17.15%	15.78%	11.63%	17.17%	48.58%	14.72%	-	-
Horiz. %	302.39%	258.11%	222.93%	199.70%	170.45%	114.72%	100.00%	-
NOSH	2,167,718	1,766,761	1,761,137	1,754,344	1,660,945	1,452,800	1,449,772	6.92%
YoY %	22.69%	0.32%	0.39%	5.62%	14.33%	0.21%	-	-
Horiz. %	149.52%	121.86%	121.48%	121.01%	114.57%	100.21%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	45.56%	54.91%	52.05%	46.33%	44.97%	44.58%	48.40%	-
YoY %	-17.03%	5.49%	12.35%	3.02%	0.87%	-7.89%	-	-
Horiz. %	94.13%	113.45%	107.54%	95.72%	92.91%	92.11%	100.00%	-
ROE	9.67%	13.29%	14.49%	14.28%	15.71%	15.23%	15.50%	-
YoY %	-27.24%	-8.28%	1.47%	-9.10%	3.15%	-1.74%	-	-
Horiz. %	62.39%	85.74%	93.48%	92.13%	101.35%	98.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	219.04	230.19	229.34	228.39	233.46	175.64	143.82	7.25%
YoY %	-4.84%	0.37%	0.42%	-2.17%	32.92%	22.12%	-	-
Horiz. %	152.30%	160.05%	159.46%	158.80%	162.33%	122.12%	100.00%	-
EPS	99.79	126.40	119.37	105.81	104.97	78.30	69.61	6.18%
YoY %	-21.05%	5.89%	12.82%	0.80%	34.06%	12.48%	-	-
Horiz. %	143.36%	181.58%	171.48%	152.00%	150.80%	112.48%	100.00%	-
DPS	41.00	41.00	41.00	45.00	38.00	24.00	24.00	9.32%
YoY %	0.00%	0.00%	-8.89%	18.42%	58.33%	0.00%	-	-
Horiz. %	170.83%	170.83%	170.83%	187.50%	158.33%	100.00%	100.00%	-
NAPS	10.32	9.51	8.24	7.41	6.68	5.14	4.49	14.86%
YoY %	8.52%	15.41%	11.20%	10.93%	29.96%	14.48%	-	-
Horiz. %	229.84%	211.80%	183.52%	165.03%	148.78%	114.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,754,144
RPS	192.73	187.61	186.33	184.84	178.88	117.71	96.19	12.26%
YoY %	2.73%	0.69%	0.81%	3.33%	51.97%	22.37%	-	-
Horiz. %	200.36%	195.04%	193.71%	192.16%	185.97%	122.37%	100.00%	-
EPS	87.81	103.02	96.98	85.63	80.43	52.47	46.55	11.14%
YoY %	-14.76%	6.23%	13.25%	6.47%	53.29%	12.72%	-	-
Horiz. %	188.64%	221.31%	208.34%	183.95%	172.78%	112.72%	100.00%	-
DPS	36.08	33.42	33.31	36.42	29.12	16.08	16.05	14.44%
YoY %	7.96%	0.33%	-8.54%	25.07%	81.09%	0.19%	-	-
Horiz. %	224.80%	208.22%	207.54%	226.92%	181.43%	100.19%	100.00%	-
NAPS	9.0805	7.751	6.6945	5.9969	5.1183	3.4448	3.0029	20.23%
YoY %	17.15%	15.78%	11.63%	17.17%	48.58%	14.72%	-	-
Horiz. %	302.39%	258.12%	222.93%	199.70%	170.45%	114.72%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	13.18	13.40	13.80	13.90	12.44	13.38	8.58	-
P/RPS	6.02	5.82	6.02	6.09	5.33	7.62	5.97	0.13%
YoY %	3.44%	-3.32%	-1.15%	14.26%	-30.05%	27.64%	-	-
Horiz. %	100.84%	97.49%	100.84%	102.01%	89.28%	127.64%	100.00%	-
P/EPS	13.21	10.60	11.56	13.14	11.85	17.09	12.33	1.15%
YoY %	24.62%	-8.30%	-12.02%	10.89%	-30.66%	38.61%	-	-
Horiz. %	107.14%	85.97%	93.76%	106.57%	96.11%	138.61%	100.00%	-
EY	7.57	9.43	8.65	7.61	8.44	5.85	8.11	-1.14%
YoY %	-19.72%	9.02%	13.67%	-9.83%	44.27%	-27.87%	-	-
Horiz. %	93.34%	116.28%	106.66%	93.83%	104.07%	72.13%	100.00%	-
DY	3.11	3.06	2.97	3.24	3.05	1.79	2.80	1.76%
YoY %	1.63%	3.03%	-8.33%	6.23%	70.39%	-36.07%	-	-
Horiz. %	111.07%	109.29%	106.07%	115.71%	108.93%	63.93%	100.00%	-
P/NAPS	1.28	1.41	1.67	1.88	1.86	2.60	1.91	-6.44%
YoY %	-9.22%	-15.57%	-11.17%	1.08%	-28.46%	36.13%	-	-
Horiz. %	67.02%	73.82%	87.43%	98.43%	97.38%	136.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	19/08/10	-
Price	13.12	12.92	14.00	13.70	13.50	12.36	8.84	-
P/RPS	5.99	5.61	6.10	6.00	5.78	7.04	6.15	-0.43%
YoY %	6.77%	-8.03%	1.67%	3.81%	-17.90%	14.47%	-	-
Horiz. %	97.40%	91.22%	99.19%	97.56%	93.98%	114.47%	100.00%	-
P/EPS	13.15	10.22	11.73	12.95	12.86	15.79	12.70	0.58%
YoY %	28.67%	-12.87%	-9.42%	0.70%	-18.56%	24.33%	-	-
Horiz. %	103.54%	80.47%	92.36%	101.97%	101.26%	124.33%	100.00%	-
EY	7.61	9.78	8.53	7.72	7.78	6.33	7.87	-0.55%
YoY %	-22.19%	14.65%	10.49%	-0.77%	22.91%	-19.57%	-	-
Horiz. %	96.70%	124.27%	108.39%	98.09%	98.86%	80.43%	100.00%	-
DY	3.13	3.17	2.93	3.28	2.81	1.94	2.71	2.42%
YoY %	-1.26%	8.19%	-10.67%	16.73%	44.85%	-28.41%	-	-
Horiz. %	115.50%	116.97%	108.12%	121.03%	103.69%	71.59%	100.00%	-
P/NAPS	1.27	1.36	1.70	1.85	2.02	2.40	1.97	-7.04%
YoY %	-6.62%	-20.00%	-8.11%	-8.42%	-15.83%	21.83%	-	-
Horiz. %	64.47%	69.04%	86.29%	93.91%	102.54%	121.83%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 14:40:00

EMA 5

10 Mins

BUY

2024-05-29 14:35:00

EMA 5

5 Mins

BUY

2024-05-29 12:35:00

EMA 5

5 Mins

BUY

2024-05-29 12:00:00

EMA 5

5 Mins

SELL

2024-05-29 11:50:00

EMA 5

10 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

535

RANHILL

RANHILL UTILITIES BERHAD

471

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

DNEX

DAGANG NEXCHANGE BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

316

JCY

JCY INTERNATIONAL BERHAD

310

PTRANS

PERAK TRANSIT BERHAD

308

PBBANK

PUBLIC BANK BHD

285

YTL

YTL CORPORATION BHD

242

Daily Stocks

HSI-CXG

0.105

-0.025

210,364,300

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.46

+0.16

141,451,700

EPICON

0.315

-0.085

126,392,600

HSI-HUZ

0.255

+0.03

115,721,400

REVENUE

0.22

-0.015

81,478,700

AHB

0.125

-0.025

77,792,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ALPHA

0.31

-0.005

55,299,800

More active Stocks

MPI

39.50

+0.62

226,600

YTLPOWR

5.23

+0.23

18,469,200

ATECH

3.51

+0.20

3,877,000

KENERGY

0.46

+0.16

141,451,700

KGB

3.22

+0.16

3,022,800

YTLPOWR-C36

1.21

+0.15

150,500

PARAGON

3.60

+0.14

329,000

YTL

3.82

+0.13

13,156,100

ORIENT

6.85

+0.13

940,200

ORIENT

6.85

+0.13

940,200

More gainer Stocks

DLADY

34.72

-0.70

15,000

KLK

21.42

-0.56

1,765,000

LAGENDA

1.17

-0.49

29,125,300

ALLIANZ

22.08

-0.38

19,900

NESTLE

127.70

-0.20

11,400

CARLSBG

19.30

-0.18

152,300

BKAWAN

19.80

-0.18

9,700

PIE

6.09

-0.16

289,900

HLIND

11.88

-0.16

25,400

HARISON

9.60

-0.13

16,400

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