[HLBANK] YoY Quarter Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	1,196,654	1,167,824	1,176,314	1,151,918	1,078,883	1,040,835	1,006,417	2.92%
YoY %	2.47%	-0.72%	2.12%	6.77%	3.66%	3.42%	-	-
Horiz. %	118.90%	116.04%	116.88%	114.46%	107.20%	103.42%	100.00%	-
PBT	648,682	733,029	777,638	679,959	724,413	672,505	610,954	1.00%
YoY %	-11.51%	-5.74%	14.37%	-6.14%	7.72%	10.07%	-	-
Horiz. %	106.18%	119.98%	127.28%	111.29%	118.57%	110.07%	100.00%	-
Tax	-79,267	-96,581	-151,630	-197,042	-165,869	-57,654	-73,507	1.26%
YoY %	17.93%	36.30%	23.05%	-18.79%	-187.70%	21.57%	-	-
Horiz. %	107.84%	131.39%	206.28%	268.06%	225.65%	78.43%	100.00%	-
NP	569,415	636,448	626,008	482,917	558,544	614,851	537,447	0.96%
YoY %	-10.53%	1.67%	29.63%	-13.54%	-9.16%	14.40%	-	-
Horiz. %	105.95%	118.42%	116.48%	89.85%	103.93%	114.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	569,415	636,448	626,008	482,917	558,544	614,851	537,447	0.96%
YoY %	-10.53%	1.67%	29.63%	-13.54%	-9.16%	14.40%	-	-
Horiz. %	105.95%	118.42%	116.48%	89.85%	103.93%	114.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.22%	13.18%	19.50%	28.98%	22.90%	8.57%	12.03%	-
YoY %	-7.28%	-32.41%	-32.71%	26.55%	167.21%	-28.76%	-	-
Horiz. %	101.58%	109.56%	162.09%	240.90%	190.36%	71.24%	100.00%	-
Total Cost	627,239	531,376	550,306	669,001	520,339	425,984	468,970	4.96%
YoY %	18.04%	-3.44%	-17.74%	28.57%	22.15%	-9.17%	-	-
Horiz. %	133.75%	113.31%	117.34%	142.65%	110.95%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,221,136	25,472,637	23,893,507	22,684,628	19,683,995	16,802,394	14,510,363	11.04%
YoY %	6.86%	6.61%	5.33%	15.24%	17.15%	15.80%	-	-
Horiz. %	187.60%	175.55%	164.67%	156.33%	135.65%	115.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	409,340	695,638	654,616	613,650	495,914	459,371	457,851	-1.84%
YoY %	-41.16%	6.27%	6.68%	23.74%	7.96%	0.33%	-	-
Horiz. %	89.40%	151.94%	142.98%	134.03%	108.31%	100.33%	100.00%	-
Div Payout %	71.89%	109.30%	104.57%	127.07%	88.79%	74.71%	85.19%	-
YoY %	-34.23%	4.52%	-17.71%	43.11%	18.85%	-12.30%	-	-
Horiz. %	84.39%	128.30%	122.75%	149.16%	104.23%	87.70%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	27,221,136	25,472,637	23,893,507	22,684,628	19,683,995	16,802,394	14,510,363	11.04%
YoY %	6.86%	6.61%	5.33%	15.24%	17.15%	15.80%	-	-
Horiz. %	187.60%	175.55%	164.67%	156.33%	135.65%	115.80%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,766,813	1,760,966	3.52%
YoY %	0.00%	0.00%	0.00%	0.00%	22.69%	0.33%	-	-
Horiz. %	123.10%	123.10%	123.10%	123.10%	123.10%	100.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	47.58%	54.50%	53.22%	41.92%	51.77%	59.07%	53.40%	-
YoY %	-12.70%	2.41%	26.96%	-19.03%	-12.36%	10.62%	-	-
Horiz. %	89.10%	102.06%	99.66%	78.50%	96.95%	110.62%	100.00%	-
ROE	2.09%	2.50%	2.62%	2.13%	2.84%	3.66%	3.70%	-
YoY %	-16.40%	-4.58%	23.00%	-25.00%	-22.40%	-1.08%	-	-
Horiz. %	56.49%	67.57%	70.81%	57.57%	76.76%	98.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	58.47	57.08	57.50	56.31	56.56	58.91	57.15	0.38%
YoY %	2.44%	-0.73%	2.11%	-0.44%	-3.99%	3.08%	-	-
Horiz. %	102.31%	99.88%	100.61%	98.53%	98.97%	103.08%	100.00%	-
EPS	27.82	31.11	30.60	23.61	29.28	34.80	30.52	-1.53%
YoY %	-10.58%	1.67%	29.61%	-19.36%	-15.86%	14.02%	-	-
Horiz. %	91.15%	101.93%	100.26%	77.36%	95.94%	114.02%	100.00%	-
DPS	20.00	34.00	32.00	30.00	26.00	26.00	26.00	-4.27%
YoY %	-41.18%	6.25%	6.67%	15.38%	0.00%	0.00%	-	-
Horiz. %	76.92%	130.77%	123.08%	115.38%	100.00%	100.00%	100.00%	-
NAPS	13.30	12.45	11.68	11.09	10.32	9.51	8.24	8.29%
YoY %	6.83%	6.59%	5.32%	7.46%	8.52%	15.41%	-	-
Horiz. %	161.41%	151.09%	141.75%	134.59%	125.24%	115.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	55.20	53.87	54.27	53.14	49.77	48.02	46.43	2.92%
YoY %	2.47%	-0.74%	2.13%	6.77%	3.64%	3.42%	-	-
Horiz. %	118.89%	116.02%	116.89%	114.45%	107.19%	103.42%	100.00%	-
EPS	26.27	29.36	28.88	22.28	25.77	28.36	24.79	0.97%
YoY %	-10.52%	1.66%	29.62%	-13.54%	-9.13%	14.40%	-	-
Horiz. %	105.97%	118.43%	116.50%	89.87%	103.95%	114.40%	100.00%	-
DPS	18.88	32.09	30.20	28.31	22.88	21.19	21.12	-1.84%
YoY %	-41.17%	6.26%	6.68%	23.73%	7.98%	0.33%	-	-
Horiz. %	89.39%	151.94%	142.99%	134.04%	108.33%	100.33%	100.00%	-
NAPS	12.5575	11.7509	11.0224	10.4647	9.0805	7.7512	6.6938	11.04%
YoY %	6.86%	6.61%	5.33%	15.24%	17.15%	15.80%	-	-
Horiz. %	187.60%	175.55%	164.67%	156.33%	135.66%	115.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	14.08	19.00	18.20	15.66	13.18	13.40	13.80	-
P/RPS	24.08	33.29	31.65	27.81	23.30	22.75	24.15	-0.04%
YoY %	-27.67%	5.18%	13.81%	19.36%	2.42%	-5.80%	-	-
Horiz. %	99.71%	137.85%	131.06%	115.16%	96.48%	94.20%	100.00%	-
P/EPS	50.61	61.08	59.47	66.33	45.01	38.51	45.22	1.89%
YoY %	-17.14%	2.71%	-10.34%	47.37%	16.88%	-14.84%	-	-
Horiz. %	111.92%	135.07%	131.51%	146.68%	99.54%	85.16%	100.00%	-
EY	1.98	1.64	1.68	1.51	2.22	2.60	2.21	-1.81%
YoY %	20.73%	-2.38%	11.26%	-31.98%	-14.62%	17.65%	-	-
Horiz. %	89.59%	74.21%	76.02%	68.33%	100.45%	117.65%	100.00%	-
DY	1.42	1.79	1.76	1.92	1.97	1.94	1.88	-4.56%
YoY %	-20.67%	1.70%	-8.33%	-2.54%	1.55%	3.19%	-	-
Horiz. %	75.53%	95.21%	93.62%	102.13%	104.79%	103.19%	100.00%	-
P/NAPS	1.06	1.53	1.56	1.41	1.28	1.41	1.67	-7.28%
YoY %	-30.72%	-1.92%	10.64%	10.16%	-9.22%	-15.57%	-	-
Horiz. %	63.47%	91.62%	93.41%	84.43%	76.65%	84.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	28/08/19	28/08/18	24/08/17	29/08/16	26/08/15	26/08/14	-
Price	14.00	16.26	20.00	15.50	13.12	12.92	14.00	-
P/RPS	23.94	28.49	34.78	27.52	23.19	21.93	24.50	-0.38%
YoY %	-15.97%	-18.09%	26.38%	18.67%	5.75%	-10.49%	-	-
Horiz. %	97.71%	116.29%	141.96%	112.33%	94.65%	89.51%	100.00%	-
P/EPS	50.32	52.27	65.36	65.65	44.80	37.13	45.87	1.55%
YoY %	-3.73%	-20.03%	-0.44%	46.54%	20.66%	-19.05%	-	-
Horiz. %	109.70%	113.95%	142.49%	143.12%	97.67%	80.95%	100.00%	-
EY	1.99	1.91	1.53	1.52	2.23	2.69	2.18	-1.50%
YoY %	4.19%	24.84%	0.66%	-31.84%	-17.10%	23.39%	-	-
Horiz. %	91.28%	87.61%	70.18%	69.72%	102.29%	123.39%	100.00%	-
DY	1.43	2.09	1.60	1.94	1.98	2.01	1.86	-4.28%
YoY %	-31.58%	30.62%	-17.53%	-2.02%	-1.49%	8.06%	-	-
Horiz. %	76.88%	112.37%	86.02%	104.30%	106.45%	108.06%	100.00%	-
P/NAPS	1.05	1.31	1.71	1.40	1.27	1.36	1.70	-7.70%
YoY %	-19.85%	-23.39%	22.14%	10.24%	-6.62%	-20.00%	-	-
Horiz. %	61.76%	77.06%	100.59%	82.35%	74.71%	80.00%	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 12:30:00

EMA 5

30 Mins

BUY

2024-05-16 12:25:00

ADX

5 Mins

BUY

2024-05-16 12:15:00

EMA 5

5 Mins

BUY

2024-05-16 12:10:00

EMA 5

10 Mins

BUY

2024-05-16 12:10:00

MACD/RSI

10 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

604

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

PTRANS

PERAK TRANSIT BERHAD

423

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

418

MYEG

MY E.G. SERVICES BHD

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

328

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

59,517,000

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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