[HLBANK] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	4,839,565	4,550,649	4,177,862	4,066,948	4,039,059	4,006,795	3,877,605	3.76%
YoY %	6.35%	8.92%	2.73%	0.69%	0.81%	3.33%	-	-
Horiz. %	124.81%	117.36%	107.74%	104.88%	104.16%	103.33%	100.00%	-
PBT	3,246,255	2,748,252	2,381,699	2,746,158	2,613,221	2,392,947	2,236,157	6.40%
YoY %	18.12%	15.39%	-13.27%	5.09%	9.21%	7.01%	-	-
Horiz. %	145.17%	122.90%	106.51%	122.81%	116.86%	107.01%	100.00%	-
Tax	-608,177	-603,236	-478,282	-512,971	-510,951	-536,675	-492,562	3.57%
YoY %	-0.82%	-26.13%	6.76%	-0.40%	4.79%	-8.96%	-	-
Horiz. %	123.47%	122.47%	97.10%	104.14%	103.73%	108.96%	100.00%	-
NP	2,638,078	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	7.14%
YoY %	22.99%	12.69%	-14.77%	6.23%	13.25%	6.46%	-	-
Horiz. %	151.30%	123.02%	109.17%	128.08%	120.57%	106.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,638,078	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	7.14%
YoY %	22.99%	12.69%	-14.77%	6.23%	13.25%	6.46%	-	-
Horiz. %	151.30%	123.02%	109.17%	128.08%	120.57%	106.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.73%	21.95%	20.08%	18.68%	19.55%	22.43%	22.03%	-
YoY %	-14.67%	9.31%	7.49%	-4.45%	-12.84%	1.82%	-	-
Horiz. %	85.02%	99.64%	91.15%	84.79%	88.74%	101.82%	100.00%	-
Total Cost	2,201,487	2,405,633	2,274,445	1,833,761	1,936,789	2,150,523	2,134,010	0.51%
YoY %	-8.49%	5.77%	24.03%	-5.32%	-9.94%	0.77%	-	-
Horiz. %	103.16%	112.73%	106.58%	85.93%	90.76%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,893,507	22,684,628	19,683,995	16,801,905	14,511,773	12,999,693	11,095,113	13.63%
YoY %	5.33%	15.24%	17.15%	15.78%	11.63%	17.17%	-	-
Horiz. %	215.35%	204.46%	177.41%	151.44%	130.79%	117.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	981,924	920,476	782,019	724,372	722,066	789,455	631,159	7.64%
YoY %	6.68%	17.71%	7.96%	0.32%	-8.54%	25.08%	-	-
Horiz. %	155.57%	145.84%	123.90%	114.77%	114.40%	125.08%	100.00%	-
Div Payout %	37.22%	42.91%	41.09%	32.44%	34.35%	42.53%	36.20%	-
YoY %	-13.26%	4.43%	26.66%	-5.56%	-19.23%	17.49%	-	-
Horiz. %	102.82%	118.54%	113.51%	89.61%	94.89%	117.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	23,893,507	22,684,628	19,683,995	16,801,905	14,511,773	12,999,693	11,095,113	13.63%
YoY %	5.33%	15.24%	17.15%	15.78%	11.63%	17.17%	-	-
Horiz. %	215.35%	204.46%	177.41%	151.44%	130.79%	117.17%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	1,766,761	1,761,137	1,754,344	1,660,945	4.53%
YoY %	0.00%	0.00%	22.69%	0.32%	0.39%	5.62%	-	-
Horiz. %	130.51%	130.51%	130.51%	106.37%	106.03%	105.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	54.51%	47.14%	45.56%	54.91%	52.05%	46.33%	44.97%	-
YoY %	15.63%	3.47%	-17.03%	5.49%	12.35%	3.02%	-	-
Horiz. %	121.21%	104.83%	101.31%	122.10%	115.74%	103.02%	100.00%	-
ROE	11.04%	9.46%	9.67%	13.29%	14.49%	14.28%	15.71%	-
YoY %	16.70%	-2.17%	-27.24%	-8.28%	1.47%	-9.10%	-	-
Horiz. %	70.27%	60.22%	61.55%	84.60%	92.23%	90.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	236.58	222.47	219.04	230.19	229.34	228.39	233.46	0.22%
YoY %	6.34%	1.57%	-4.84%	0.37%	0.42%	-2.17%	-	-
Horiz. %	101.34%	95.29%	93.82%	98.60%	98.24%	97.83%	100.00%	-
EPS	128.96	104.86	99.79	126.40	119.37	105.81	104.97	3.48%
YoY %	22.98%	5.08%	-21.05%	5.89%	12.82%	0.80%	-	-
Horiz. %	122.85%	99.90%	95.07%	120.42%	113.72%	100.80%	100.00%	-
DPS	48.00	45.00	41.00	41.00	41.00	45.00	38.00	3.96%
YoY %	6.67%	9.76%	0.00%	0.00%	-8.89%	18.42%	-	-
Horiz. %	126.32%	118.42%	107.89%	107.89%	107.89%	118.42%	100.00%	-
NAPS	11.68	11.09	10.32	9.51	8.24	7.41	6.68	9.75%
YoY %	5.32%	7.46%	8.52%	15.41%	11.20%	10.93%	-	-
Horiz. %	174.85%	166.02%	154.49%	142.37%	123.35%	110.93%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,766,813
RPS	223.26	209.93	192.73	187.61	186.33	184.84	178.88	3.76%
YoY %	6.35%	8.92%	2.73%	0.69%	0.81%	3.33%	-	-
Horiz. %	124.81%	117.36%	107.74%	104.88%	104.16%	103.33%	100.00%	-
EPS	121.70	98.95	87.81	103.02	96.98	85.63	80.43	7.14%
YoY %	22.99%	12.69%	-14.76%	6.23%	13.25%	6.47%	-	-
Horiz. %	151.31%	123.03%	109.18%	128.09%	120.58%	106.47%	100.00%	-
DPS	45.30	42.46	36.08	33.42	33.31	36.42	29.12	7.63%
YoY %	6.69%	17.68%	7.96%	0.33%	-8.54%	25.07%	-	-
Horiz. %	155.56%	145.81%	123.90%	114.77%	114.39%	125.07%	100.00%	-
NAPS	11.0224	10.4647	9.0805	7.751	6.6945	5.9969	5.1183	13.63%
YoY %	5.33%	15.24%	17.15%	15.78%	11.63%	17.17%	-	-
Horiz. %	215.35%	204.46%	177.41%	151.44%	130.80%	117.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	18.20	15.66	13.18	13.40	13.80	13.90	12.44	-
P/RPS	7.69	7.04	6.02	5.82	6.02	6.09	5.33	6.29%
YoY %	9.23%	16.94%	3.44%	-3.32%	-1.15%	14.26%	-	-
Horiz. %	144.28%	132.08%	112.95%	109.19%	112.95%	114.26%	100.00%	-
P/EPS	14.11	14.93	13.21	10.60	11.56	13.14	11.85	2.95%
YoY %	-5.49%	13.02%	24.62%	-8.30%	-12.02%	10.89%	-	-
Horiz. %	119.07%	125.99%	111.48%	89.45%	97.55%	110.89%	100.00%	-
EY	7.09	6.70	7.57	9.43	8.65	7.61	8.44	-2.86%
YoY %	5.82%	-11.49%	-19.72%	9.02%	13.67%	-9.83%	-	-
Horiz. %	84.00%	79.38%	89.69%	111.73%	102.49%	90.17%	100.00%	-
DY	2.64	2.87	3.11	3.06	2.97	3.24	3.05	-2.37%
YoY %	-8.01%	-7.72%	1.63%	3.03%	-8.33%	6.23%	-	-
Horiz. %	86.56%	94.10%	101.97%	100.33%	97.38%	106.23%	100.00%	-
P/NAPS	1.56	1.41	1.28	1.41	1.67	1.88	1.86	-2.88%
YoY %	10.64%	10.16%	-9.22%	-15.57%	-11.17%	1.08%	-	-
Horiz. %	83.87%	75.81%	68.82%	75.81%	89.78%	101.08%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	24/08/17	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	-
Price	20.00	15.50	13.12	12.92	14.00	13.70	13.50	-
P/RPS	8.45	6.97	5.99	5.61	6.10	6.00	5.78	6.53%
YoY %	21.23%	16.36%	6.77%	-8.03%	1.67%	3.81%	-	-
Horiz. %	146.19%	120.59%	103.63%	97.06%	105.54%	103.81%	100.00%	-
P/EPS	15.51	14.78	13.15	10.22	11.73	12.95	12.86	3.17%
YoY %	4.94%	12.40%	28.67%	-12.87%	-9.42%	0.70%	-	-
Horiz. %	120.61%	114.93%	102.26%	79.47%	91.21%	100.70%	100.00%	-
EY	6.45	6.77	7.61	9.78	8.53	7.72	7.78	-3.07%
YoY %	-4.73%	-11.04%	-22.19%	14.65%	10.49%	-0.77%	-	-
Horiz. %	82.90%	87.02%	97.81%	125.71%	109.64%	99.23%	100.00%	-
DY	2.40	2.90	3.13	3.17	2.93	3.28	2.81	-2.59%
YoY %	-17.24%	-7.35%	-1.26%	8.19%	-10.67%	16.73%	-	-
Horiz. %	85.41%	103.20%	111.39%	112.81%	104.27%	116.73%	100.00%	-
P/NAPS	1.71	1.40	1.27	1.36	1.70	1.85	2.02	-2.73%
YoY %	22.14%	10.24%	-6.62%	-20.00%	-8.11%	-8.42%	-	-
Horiz. %	84.65%	69.31%	62.87%	67.33%	84.16%	91.58%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:10:00

EMA 5

10 Mins

BUY

2024-05-16 12:10:00

MACD/RSI

10 Mins

BUY

2024-05-16 11:20:00

EMA 5

10 Mins

SELL

2024-05-16 11:15:00

EMA 5

5 Mins

SELL

2024-05-16 11:05:00

ADX

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,601,400

REVENUE

0.245

0.00

255,639,000

TOPGLOV

1.14

-0.12

203,508,200

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

151,082,100

CAREPLS

0.34

-0.04

83,872,400

SUPERMX

0.99

-0.09

75,473,700

SINKUNG

0.145

+0.005

58,988,400

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

50,185,300

More active Stocks

MPI

33.78

+1.26

79,100

F&N

33.46

+0.98

102,000

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

210,200

HEIM

24.66

+0.46

172,600

ALLIANZ

22.10

+0.42

30,100

PANAMY

19.62

+0.36

16,000

KSENG

6.33

+0.35

395,000

PENTA

4.70

+0.25

2,663,100

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.43

-0.39

24,345,900

AJI

16.30

-0.26

89,600

KOSSAN

2.49

-0.25

12,992,800

AIRPORT

10.18

-0.22

16,170,700

KOSSAN-C60

0.565

-0.215

315,000

PTT

1.76

-0.17

882,500

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

TOPGLOV

1.14

-0.12

203,508,200

KUAISHO-C17

0.08

-0.12

58,800

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