[HLBANK] YoY Cumulative Quarter Result on 31-Dec-2022 [#2]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Cumulative Result
Revenue	2,858,829	2,986,217	2,751,109	2,748,939	2,452,636	2,391,195	2,407,185	2.90%
YoY %	-4.27%	8.55%	0.08%	12.08%	2.57%	-0.66%	-	-
Horiz. %	118.76%	124.05%	114.29%	114.20%	101.89%	99.34%	100.00%	-
PBT	2,584,092	2,474,539	2,118,649	1,705,539	1,703,521	1,674,336	1,613,491	8.16%
YoY %	4.43%	16.80%	24.22%	0.12%	1.74%	3.77%	-	-
Horiz. %	160.16%	153.37%	131.31%	105.70%	105.58%	103.77%	100.00%	-
Tax	-466,375	-450,979	-521,804	-305,847	-313,129	-280,175	-291,452	8.14%
YoY %	-3.41%	13.57%	-70.61%	2.33%	-11.76%	3.87%	-	-
Horiz. %	160.02%	154.74%	179.04%	104.94%	107.44%	96.13%	100.00%	-
NP	2,117,717	2,023,560	1,596,845	1,399,692	1,390,392	1,394,161	1,322,039	8.16%
YoY %	4.65%	26.72%	14.09%	0.67%	-0.27%	5.46%	-	-
Horiz. %	160.19%	153.06%	120.79%	105.87%	105.17%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,117,717	2,023,560	1,596,845	1,399,692	1,390,392	1,394,161	1,322,039	8.16%
YoY %	4.65%	26.72%	14.09%	0.67%	-0.27%	5.46%	-	-
Horiz. %	160.19%	153.06%	120.79%	105.87%	105.17%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.22%	24.63%	17.93%	18.38%	16.73%	18.06%	-
YoY %	-0.93%	-26.03%	37.37%	-2.45%	9.86%	-7.36%	-	-
Horiz. %	99.94%	100.89%	136.38%	99.28%	101.77%	92.64%	100.00%	-
Total Cost	741,112	962,657	1,154,264	1,349,247	1,062,244	997,034	1,085,146	-6.15%
YoY %	-23.01%	-16.60%	-14.45%	27.02%	6.54%	-8.12%	-	-
Horiz. %	68.30%	88.71%	106.37%	124.34%	97.89%	91.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,533,145	32,079,791	30,062,673	28,251,912	26,051,994	24,468,126	23,197,104	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	512,300	430,188	368,615	302,582	327,440	327,332	327,296	7.74%
YoY %	19.09%	16.70%	21.82%	-7.59%	0.03%	0.01%	-	-
Horiz. %	156.52%	131.44%	112.62%	92.45%	100.04%	100.01%	100.00%	-
Div Payout %	24.19%	21.26%	23.08%	21.62%	23.55%	23.48%	24.76%	-
YoY %	13.78%	-7.89%	6.75%	-8.20%	0.30%	-5.17%	-	-
Horiz. %	97.70%	85.86%	93.21%	87.32%	95.11%	94.83%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	35,533,145	32,079,791	30,062,673	28,251,912	26,051,994	24,468,126	23,197,104	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	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%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	74.08%	67.76%	58.04%	50.92%	56.69%	58.30%	54.92%	-
YoY %	9.33%	16.75%	13.98%	-10.18%	-2.76%	6.15%	-	-
Horiz. %	134.89%	123.38%	105.68%	92.72%	103.22%	106.15%	100.00%	-
ROE	5.96%	6.31%	5.31%	4.95%	5.34%	5.70%	5.70%	-
YoY %	-5.55%	18.83%	7.27%	-7.30%	-6.32%	0.00%	-	-
Horiz. %	104.56%	110.70%	93.16%	86.84%	93.68%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	139.51	145.77	134.34	134.28	119.85	116.88	117.68	2.87%
YoY %	-4.29%	8.51%	0.04%	12.04%	2.54%	-0.68%	-	-
Horiz. %	118.55%	123.87%	114.16%	114.11%	101.84%	99.32%	100.00%	-
EPS	103.34	98.78	77.98	68.37	67.94	68.15	64.63	8.13%
YoY %	4.62%	26.67%	14.06%	0.63%	-0.31%	5.45%	-	-
Horiz. %	159.89%	152.84%	120.66%	105.79%	105.12%	105.45%	100.00%	-
DPS	25.00	21.00	18.00	14.78	16.00	16.00	16.00	7.71%
YoY %	19.05%	16.67%	21.79%	-7.63%	0.00%	0.00%	-	-
Horiz. %	156.25%	131.25%	112.50%	92.38%	100.00%	100.00%	100.00%	-
NAPS	17.34	15.66	14.68	13.80	12.73	11.96	11.34	7.33%
YoY %	10.73%	6.68%	6.38%	8.41%	6.44%	5.47%	-	-
Horiz. %	152.91%	138.10%	129.45%	121.69%	112.26%	105.47%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	131.88	137.76	126.91	126.81	113.14	110.31	111.05	2.90%
YoY %	-4.27%	8.55%	0.08%	12.08%	2.57%	-0.67%	-	-
Horiz. %	118.76%	124.05%	114.28%	114.19%	101.88%	99.33%	100.00%	-
EPS	97.69	93.35	73.66	64.57	64.14	64.31	60.99	8.16%
YoY %	4.65%	26.73%	14.08%	0.67%	-0.26%	5.44%	-	-
Horiz. %	160.17%	153.06%	120.77%	105.87%	105.16%	105.44%	100.00%	-
DPS	23.63	19.85	17.00	13.96	15.11	15.10	15.10	7.74%
YoY %	19.04%	16.76%	21.78%	-7.61%	0.07%	0.00%	-	-
Horiz. %	156.49%	131.46%	112.58%	92.45%	100.07%	100.00%	100.00%	-
NAPS	16.392	14.7989	13.8683	13.033	12.0182	11.2875	10.7012	7.36%
YoY %	10.76%	6.71%	6.41%	8.44%	6.47%	5.48%	-	-
Horiz. %	153.18%	138.29%	129.60%	121.79%	112.31%	105.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	18.90	20.56	18.62	18.20	17.30	20.40	17.00	-
P/RPS	13.55	14.10	13.86	13.55	14.44	17.45	14.45	-1.06%
YoY %	-3.90%	1.73%	2.29%	-6.16%	-17.25%	20.76%	-	-
Horiz. %	93.77%	97.58%	95.92%	93.77%	99.93%	120.76%	100.00%	-
P/EPS	18.29	20.81	23.88	26.62	25.46	29.94	26.30	-5.87%
YoY %	-12.11%	-12.86%	-10.29%	4.56%	-14.96%	13.84%	-	-
Horiz. %	69.54%	79.13%	90.80%	101.22%	96.81%	113.84%	100.00%	-
EY	5.47	4.80	4.19	3.76	3.93	3.34	3.80	6.25%
YoY %	13.96%	14.56%	11.44%	-4.33%	17.66%	-12.11%	-	-
Horiz. %	143.95%	126.32%	110.26%	98.95%	103.42%	87.89%	100.00%	-
DY	1.32	1.02	0.97	0.81	0.92	0.78	0.94	5.81%
YoY %	29.41%	5.15%	19.75%	-11.96%	17.95%	-17.02%	-	-
Horiz. %	140.43%	108.51%	103.19%	86.17%	97.87%	82.98%	100.00%	-
P/NAPS	1.09	1.31	1.27	1.32	1.36	1.71	1.50	-5.18%
YoY %	-16.79%	3.15%	-3.79%	-2.94%	-20.47%	14.00%	-	-
Horiz. %	72.67%	87.33%	84.67%	88.00%	90.67%	114.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/02/23	28/02/22	26/02/21	26/02/20	26/02/19	26/02/18	-
Price	19.62	20.54	20.08	18.00	15.20	21.30	18.52	-
P/RPS	14.06	14.09	14.95	13.41	12.68	18.22	15.74	-1.86%
YoY %	-0.21%	-5.75%	11.48%	5.76%	-30.41%	15.76%	-	-
Horiz. %	89.33%	89.52%	94.98%	85.20%	80.56%	115.76%	100.00%	-
P/EPS	18.99	20.79	25.75	26.33	22.37	31.26	28.66	-6.62%
YoY %	-8.66%	-19.26%	-2.20%	17.70%	-28.44%	9.07%	-	-
Horiz. %	66.26%	72.54%	89.85%	91.87%	78.05%	109.07%	100.00%	-
EY	5.27	4.81	3.88	3.80	4.47	3.20	3.49	7.10%
YoY %	9.56%	23.97%	2.11%	-14.99%	39.69%	-8.31%	-	-
Horiz. %	151.00%	137.82%	111.17%	108.88%	128.08%	91.69%	100.00%	-
DY	1.27	1.02	0.90	0.82	1.05	0.75	0.86	6.70%
YoY %	24.51%	13.33%	9.76%	-21.90%	40.00%	-12.79%	-	-
Horiz. %	147.67%	118.60%	104.65%	95.35%	122.09%	87.21%	100.00%	-
P/NAPS	1.13	1.31	1.37	1.30	1.19	1.78	1.63	-5.92%
YoY %	-13.74%	-4.38%	5.38%	9.24%	-33.15%	9.20%	-	-
Horiz. %	69.33%	80.37%	84.05%	79.75%	73.01%	109.20%	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 15:05:00

EMA 5

5 Mins

SELL

2024-05-16 15:00:00

EMA 5

30 Mins

SELL

2024-05-16 15:00:00

EMA 5

10 Mins

SELL

2024-05-16 15:00:00

OBV

Hourly

SELL

2024-05-16 14:30:00

EMA 5

30 Mins

BUY

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

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.21

-0.05

291,103,900

HSI-CXG

0.23

+0.025

284,498,500

REVENUE

0.235

-0.01

277,243,000

HSI-HUZ

0.205

-0.04

241,124,400

MQTECH

0.015

-0.005

159,028,500

CAREPLS

0.345

-0.035

105,561,100

SINKUNG

0.15

+0.01

103,079,200

MYEG

1.03

0.00

99,533,300

SUPERMX

1.01

-0.07

97,532,200

HSI-CV8

0.15

+0.015

85,330,100

More active Stocks

MPI

33.56

+1.04

231,200

F&N

33.24

+0.76

391,300

UTDPLT

26.22

+0.60

292,300

HEIM

24.74

+0.54

400,800

CARLSBG

20.14

+0.52

449,900

NESTLE

129.50

+0.50

35,400

PANAMY

19.74

+0.48

22,700

ALLIANZ

22.08

+0.40

42,800

KSENG

6.36

+0.38

593,100

PENTA

4.77

+0.32

4,335,900

More gainer Stocks

AJI

16.10

-0.46

265,500

AIRPORT

10.06

-0.34

28,553,900

KOSSAN

2.47

-0.27

23,518,000

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.64

-0.18

37,436,200

AHEALTH

2.93

-0.14

838,400

ICAP

3.30

-0.14

441,900

DJIA-HG

0.215

-0.125

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