[HLBANK] YoY 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
Quarter Result
Revenue	1,142,170	1,228,555	1,178,740	1,073,510	1,023,448	1,054,971	1,004,370	2.16%
YoY %	-7.03%	4.23%	9.80%	4.89%	-2.99%	5.04%	-	-
Horiz. %	113.72%	122.32%	117.36%	106.88%	101.90%	105.04%	100.00%	-
PBT	823,201	833,099	696,630	425,810	707,025	663,406	638,307	4.32%
YoY %	-1.19%	19.59%	63.60%	-39.77%	6.58%	3.93%	-	-
Horiz. %	128.97%	130.52%	109.14%	66.71%	110.77%	103.93%	100.00%	-
Tax	-135,955	-150,028	-146,695	-81,728	-155,423	-143,119	-130,316	0.70%
YoY %	9.38%	-2.27%	-79.49%	47.42%	-8.60%	-9.82%	-	-
Horiz. %	104.33%	115.13%	112.57%	62.72%	119.27%	109.82%	100.00%	-
NP	687,246	683,071	549,935	344,082	551,602	520,287	507,991	5.16%
YoY %	0.61%	24.21%	59.83%	-37.62%	6.02%	2.42%	-	-
Horiz. %	135.29%	134.47%	108.26%	67.73%	108.58%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	687,246	683,071	549,935	344,082	551,602	520,287	507,991	5.16%
YoY %	0.61%	24.21%	59.83%	-37.62%	6.02%	2.42%	-	-
Horiz. %	135.29%	134.47%	108.26%	67.73%	108.58%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.52%	18.01%	21.06%	19.19%	21.98%	21.57%	20.42%	-
YoY %	-8.27%	-14.48%	9.74%	-12.69%	1.90%	5.63%	-	-
Horiz. %	80.90%	88.20%	103.13%	93.98%	107.64%	105.63%	100.00%	-
Total Cost	454,924	545,484	628,805	729,428	471,846	534,684	496,379	-1.44%
YoY %	-16.60%	-13.25%	-13.79%	54.59%	-11.75%	7.72%	-	-
Horiz. %	91.65%	109.89%	126.68%	146.95%	95.06%	107.72%	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	15,273,230	13,733,464	12,357,959	12.05%
YoY %	5.48%	6.29%	23.62%	15.59%	11.21%	11.13%	-	-
Horiz. %	197.99%	187.71%	176.61%	142.86%	123.59%	111.13%	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	327,332	327,296	306,818	265,616	264,853	264,105	262,935	3.71%
YoY %	0.01%	6.67%	15.51%	0.29%	0.28%	0.44%	-	-
Horiz. %	124.49%	124.48%	116.69%	101.02%	100.73%	100.44%	100.00%	-
Div Payout %	47.63%	47.92%	55.79%	77.20%	48.02%	50.76%	51.76%	-
YoY %	-0.61%	-14.11%	-27.73%	60.77%	-5.40%	-1.93%	-	-
Horiz. %	92.02%	92.58%	107.79%	149.15%	92.77%	98.07%	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	15,273,230	13,733,464	12,357,959	12.05%
YoY %	5.48%	6.29%	23.62%	15.59%	11.21%	11.13%	-	-
Horiz. %	197.99%	187.71%	176.61%	142.86%	123.59%	111.13%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	1,765,691	1,760,700	1,752,902	3.60%
YoY %	0.00%	0.00%	0.00%	22.77%	0.28%	0.44%	-	-
Horiz. %	123.66%	123.66%	123.66%	123.66%	100.73%	100.44%	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	60.17%	55.60%	46.65%	32.05%	53.90%	49.32%	50.58%	-
YoY %	8.22%	19.19%	45.55%	-40.54%	9.29%	-2.49%	-	-
Horiz. %	118.96%	109.92%	92.23%	63.36%	106.56%	97.51%	100.00%	-
ROE	2.81%	2.94%	2.52%	1.95%	3.61%	3.79%	4.11%	-
YoY %	-4.42%	16.67%	29.23%	-45.98%	-4.75%	-7.79%	-	-
Horiz. %	68.37%	71.53%	61.31%	47.45%	87.83%	92.21%	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	55.83	60.06	57.63	60.62	57.96	59.92	57.30	-0.43%
YoY %	-7.04%	4.22%	-4.93%	4.59%	-3.27%	4.57%	-	-
Horiz. %	97.43%	104.82%	100.58%	105.79%	101.15%	104.57%	100.00%	-
EPS	33.59	33.39	26.89	19.43	31.24	29.55	28.98	2.48%
YoY %	0.60%	24.17%	38.39%	-37.80%	5.72%	1.97%	-	-
Horiz. %	115.91%	115.22%	92.79%	67.05%	107.80%	101.97%	100.00%	-
DPS	16.00	16.00	15.00	15.00	15.00	15.00	15.00	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	52.69	56.68	54.38	49.52	47.21	48.67	46.33	2.16%
YoY %	-7.04%	4.23%	9.81%	4.89%	-3.00%	5.05%	-	-
Horiz. %	113.73%	122.34%	117.38%	106.89%	101.90%	105.05%	100.00%	-
EPS	31.70	31.51	25.37	15.87	25.45	24.00	23.43	5.16%
YoY %	0.60%	24.20%	59.86%	-37.64%	6.04%	2.43%	-	-
Horiz. %	135.30%	134.49%	108.28%	67.73%	108.62%	102.43%	100.00%	-
DPS	15.10	15.10	14.15	12.25	12.22	12.18	12.13	3.71%
YoY %	0.00%	6.71%	15.51%	0.25%	0.33%	0.41%	-	-
Horiz. %	124.48%	124.48%	116.65%	100.99%	100.74%	100.41%	100.00%	-
NAPS	11.2875	10.7012	10.0682	8.1443	7.0458	6.3354	5.7009	12.05%
YoY %	5.48%	6.29%	23.62%	15.59%	11.21%	11.13%	-	-
Horiz. %	198.00%	187.71%	176.61%	142.86%	123.59%	111.13%	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	36.54	28.31	23.43	22.17	24.12	24.03	25.80	5.96%
YoY %	29.07%	20.83%	5.68%	-8.08%	0.37%	-6.86%	-	-
Horiz. %	141.63%	109.73%	90.81%	85.93%	93.49%	93.14%	100.00%	-
P/EPS	60.73	50.91	50.21	69.17	44.75	48.73	51.00	2.95%
YoY %	19.29%	1.39%	-27.41%	54.57%	-8.17%	-4.45%	-	-
Horiz. %	119.08%	99.82%	98.45%	135.63%	87.75%	95.55%	100.00%	-
EY	1.65	1.96	1.99	1.45	2.23	2.05	1.96	-2.82%
YoY %	-15.82%	-1.51%	37.24%	-34.98%	8.78%	4.59%	-	-
Horiz. %	84.18%	100.00%	101.53%	73.98%	113.78%	104.59%	100.00%	-
DY	0.78	0.94	1.11	1.12	1.07	1.04	1.01	-4.21%
YoY %	-17.02%	-15.32%	-0.89%	4.67%	2.88%	2.97%	-	-
Horiz. %	77.23%	93.07%	109.90%	110.89%	105.94%	102.97%	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	38.15	30.84	23.43	21.58	24.64	23.47	25.31	7.07%
YoY %	23.70%	31.63%	8.57%	-12.42%	4.99%	-7.27%	-	-
Horiz. %	150.73%	121.85%	92.57%	85.26%	97.35%	92.73%	100.00%	-
P/EPS	63.41	55.46	50.21	67.31	45.71	47.58	50.03	4.02%
YoY %	14.33%	10.46%	-25.40%	47.25%	-3.93%	-4.90%	-	-
Horiz. %	126.74%	110.85%	100.36%	134.54%	91.37%	95.10%	100.00%	-
EY	1.58	1.80	1.99	1.49	2.19	2.10	2.00	-3.85%
YoY %	-12.22%	-9.55%	33.56%	-31.96%	4.29%	5.00%	-	-
Horiz. %	79.00%	90.00%	99.50%	74.50%	109.50%	105.00%	100.00%	-
DY	0.75	0.86	1.11	1.15	1.05	1.07	1.03	-5.14%
YoY %	-12.79%	-22.52%	-3.48%	9.52%	-1.87%	3.88%	-	-
Horiz. %	72.82%	83.50%	107.77%	111.65%	101.94%	103.88%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:05:00

EMA 5

5 Mins

BUY

2024-05-15 11:50:00

EMA 5

5 Mins

SELL

2024-05-15 11:30:00

EMA 5

5 Mins

BUY

2024-05-15 10:05:00

EMA 5

5 Mins

SELL

2024-05-15 10:00:00

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

545

MPI

MALAYSIAN PACIFIC INDUSTRIES

518

PTRANS

PERAK TRANSIT BERHAD

503

HLIND

HONG LEONG INDUSTRIES BHD

481

GENTING

GENTING BHD

430

SENDAI

EVERSENDAI CORPORATION BERHAD

420

YTL

YTL CORPORATION BHD

373

HARTA

HARTALEGA HOLDINGS BHD

370

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

MYEG

1.03

+0.05

107,245,000

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

JAKS

0.125

-0.005

54,267,000

HLT

0.215

+0.04

53,674,900

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

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