[HLBANK] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	4,782,390	4,814,370	4,549,964	4,193,492	4,076,012	4,168,754	4,013,796	2.96%
YoY %	-0.66%	5.81%	8.50%	2.88%	-2.22%	3.86%	-	-
Horiz. %	119.15%	119.95%	113.36%	104.48%	101.55%	103.86%	100.00%	-
PBT	3,348,672	3,226,982	2,742,498	2,101,288	2,821,920	2,725,490	2,551,552	4.63%
YoY %	3.77%	17.67%	30.52%	-25.54%	3.54%	6.82%	-	-
Horiz. %	131.24%	126.47%	107.48%	82.35%	110.60%	106.82%	100.00%	-
Tax	-560,350	-582,904	-557,374	-407,202	-623,580	-595,942	-580,302	-0.58%
YoY %	3.87%	-4.58%	-36.88%	34.70%	-4.64%	-2.70%	-	-
Horiz. %	96.56%	100.45%	96.05%	70.17%	107.46%	102.70%	100.00%	-
NP	2,788,322	2,644,078	2,185,124	1,694,086	2,198,340	2,129,548	1,971,250	5.94%
YoY %	5.46%	21.00%	28.99%	-22.94%	3.23%	8.03%	-	-
Horiz. %	141.45%	134.13%	110.85%	85.94%	111.52%	108.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,788,322	2,644,078	2,185,124	1,694,086	2,198,340	2,129,548	1,971,250	5.94%
YoY %	5.46%	21.00%	28.99%	-22.94%	3.23%	8.03%	-	-
Horiz. %	141.45%	134.13%	110.85%	85.94%	111.52%	108.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.73%	18.06%	20.32%	19.38%	22.10%	21.87%	22.74%	-
YoY %	-7.36%	-11.12%	4.85%	-12.31%	1.05%	-3.83%	-	-
Horiz. %	73.57%	79.42%	89.36%	85.22%	97.19%	96.17%	100.00%	-
Total Cost	1,994,068	2,170,292	2,364,840	2,499,406	1,877,672	2,039,206	2,042,546	-0.39%
YoY %	-8.12%	-8.23%	-5.38%	33.11%	-7.92%	-0.16%	-	-
Horiz. %	97.63%	106.25%	115.78%	122.37%	91.93%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,468,126	23,197,104	21,824,994	17,654,637	15,271,153	13,732,204	12,359,758	12.04%
YoY %	5.48%	6.29%	23.62%	15.61%	11.21%	11.10%	-	-
Horiz. %	197.97%	187.68%	176.58%	142.84%	123.56%	111.10%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Dividend
Div	654,665	654,592	613,636	531,232	529,635	528,161	525,947	3.71%
YoY %	0.01%	6.67%	15.51%	0.30%	0.28%	0.42%	-	-
Horiz. %	124.47%	124.46%	116.67%	101.00%	100.70%	100.42%	100.00%	-
Div Payout %	23.48%	24.76%	28.08%	31.36%	24.09%	24.80%	26.68%	-
YoY %	-5.17%	-11.82%	-10.46%	30.18%	-2.86%	-7.05%	-	-
Horiz. %	88.01%	92.80%	105.25%	117.54%	90.29%	92.95%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Equity
Net Worth	24,468,126	23,197,104	21,824,994	17,654,637	15,271,153	13,732,204	12,359,758	12.04%
YoY %	5.48%	6.29%	23.62%	15.61%	11.21%	11.10%	-	-
Horiz. %	197.97%	187.68%	176.58%	142.84%	123.56%	111.10%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	1,765,451	1,760,539	1,753,157	3.59%
YoY %	0.00%	0.00%	0.00%	22.79%	0.28%	0.42%	-	-
Horiz. %	123.65%	123.65%	123.65%	123.65%	100.70%	100.42%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Ratio Analysis
NP Margin	58.30%	54.92%	48.03%	40.40%	53.93%	51.08%	49.11%	-
YoY %	6.15%	14.35%	18.89%	-25.09%	5.58%	4.01%	-	-
Horiz. %	118.71%	111.83%	97.80%	82.26%	109.81%	104.01%	100.00%	-
ROE	11.40%	11.40%	10.01%	9.60%	14.40%	15.51%	15.95%	-
YoY %	0.00%	13.89%	4.27%	-33.33%	-7.16%	-2.76%	-	-
Horiz. %	71.47%	71.47%	62.76%	60.19%	90.28%	97.24%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Per Share
RPS	233.76	235.35	222.44	236.82	230.88	236.79	228.95	0.34%
YoY %	-0.68%	5.80%	-6.07%	2.57%	-2.50%	3.42%	-	-
Horiz. %	102.10%	102.80%	97.16%	103.44%	100.84%	103.42%	100.00%	-
EPS	136.30	129.26	106.82	95.66	124.52	120.96	112.44	3.25%
YoY %	5.45%	21.01%	11.67%	-23.18%	2.94%	7.58%	-	-
Horiz. %	121.22%	114.96%	95.00%	85.08%	110.74%	107.58%	100.00%	-
DPS	32.00	32.00	30.00	30.00	30.00	30.00	30.00	1.08%
YoY %	0.00%	6.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	11.96	11.34	10.67	9.97	8.65	7.80	7.05	9.20%
YoY %	5.47%	6.28%	7.02%	15.26%	10.90%	10.64%	-	-
Horiz. %	169.65%	160.85%	151.35%	141.42%	122.70%	110.64%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	220.62	222.09	209.90	193.45	188.03	192.31	185.16	2.96%
YoY %	-0.66%	5.81%	8.50%	2.88%	-2.23%	3.86%	-	-
Horiz. %	119.15%	119.94%	113.36%	104.48%	101.55%	103.86%	100.00%	-
EPS	128.63	121.98	100.80	78.15	101.41	98.24	90.94	5.94%
YoY %	5.45%	21.01%	28.98%	-22.94%	3.23%	8.03%	-	-
Horiz. %	141.44%	134.13%	110.84%	85.94%	111.51%	108.03%	100.00%	-
DPS	30.20	30.20	28.31	24.51	24.43	24.36	24.26	3.71%
YoY %	0.00%	6.68%	15.50%	0.33%	0.29%	0.41%	-	-
Horiz. %	124.48%	124.48%	116.69%	101.03%	100.70%	100.41%	100.00%	-
NAPS	11.2875	10.7012	10.0682	8.1443	7.0448	6.3349	5.7017	12.04%
YoY %	5.48%	6.29%	23.62%	15.61%	11.21%	11.11%	-	-
Horiz. %	197.97%	187.68%	176.58%	142.84%	123.56%	111.11%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	-
Price	20.40	17.00	13.50	13.44	13.98	14.40	14.78	-
P/RPS	8.73	7.22	6.07	5.68	6.06	6.08	6.46	5.14%
YoY %	20.91%	18.95%	6.87%	-6.27%	-0.33%	-5.88%	-	-
Horiz. %	135.14%	111.76%	93.96%	87.93%	93.81%	94.12%	100.00%	-
P/EPS	14.97	13.15	12.64	14.05	11.23	11.90	13.14	2.19%
YoY %	13.84%	4.03%	-10.04%	25.11%	-5.63%	-9.44%	-	-
Horiz. %	113.93%	100.08%	96.19%	106.93%	85.46%	90.56%	100.00%	-
EY	6.68	7.60	7.91	7.12	8.91	8.40	7.61	-2.14%
YoY %	-12.11%	-3.92%	11.10%	-20.09%	6.07%	10.38%	-	-
Horiz. %	87.78%	99.87%	103.94%	93.56%	117.08%	110.38%	100.00%	-
DY	1.57	1.88	2.22	2.23	2.15	2.08	2.03	-4.19%
YoY %	-16.49%	-15.32%	-0.45%	3.72%	3.37%	2.46%	-	-
Horiz. %	77.34%	92.61%	109.36%	109.85%	105.91%	102.46%	100.00%	-
P/NAPS	1.71	1.50	1.27	1.35	1.62	1.85	2.10	-3.36%
YoY %	14.00%	18.11%	-5.93%	-16.67%	-12.43%	-11.90%	-	-
Horiz. %	81.43%	71.43%	60.48%	64.29%	77.14%	88.10%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	26/02/18	21/02/17	23/02/16	25/02/15	25/02/14	22/02/13	-
Price	21.30	18.52	13.50	13.08	14.28	14.06	14.50	-
P/RPS	9.11	7.87	6.07	5.52	6.19	5.94	6.33	6.25%
YoY %	15.76%	29.65%	9.96%	-10.82%	4.21%	-6.16%	-	-
Horiz. %	143.92%	124.33%	95.89%	87.20%	97.79%	93.84%	100.00%	-
P/EPS	15.63	14.33	12.64	13.67	11.47	11.62	12.90	3.24%
YoY %	9.07%	13.37%	-7.53%	19.18%	-1.29%	-9.92%	-	-
Horiz. %	121.16%	111.09%	97.98%	105.97%	88.91%	90.08%	100.00%	-
EY	6.40	6.98	7.91	7.31	8.72	8.60	7.75	-3.13%
YoY %	-8.31%	-11.76%	8.21%	-16.17%	1.40%	10.97%	-	-
Horiz. %	82.58%	90.06%	102.06%	94.32%	112.52%	110.97%	100.00%	-
DY	1.50	1.73	2.22	2.29	2.10	2.13	2.07	-5.22%
YoY %	-13.29%	-22.07%	-3.06%	9.05%	-1.41%	2.90%	-	-
Horiz. %	72.46%	83.57%	107.25%	110.63%	101.45%	102.90%	100.00%	-
P/NAPS	1.78	1.63	1.27	1.31	1.65	1.80	2.06	-2.40%
YoY %	9.20%	28.35%	-3.05%	-20.61%	-8.33%	-12.62%	-	-
Horiz. %	86.41%	79.13%	61.65%	63.59%	80.10%	87.38%	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