[HLBANK] YoY Quarter Result on 31-Dec-2016 [#2]

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Quarter Result
Revenue	1,237,544	1,142,170	1,228,555	1,178,740	1,073,510	1,023,448	1,054,971	2.69%
YoY %	8.35%	-7.03%	4.23%	9.80%	4.89%	-2.99%	-	-
Horiz. %	117.31%	108.27%	116.45%	111.73%	101.76%	97.01%	100.00%	-
PBT	856,968	823,201	833,099	696,630	425,810	707,025	663,406	4.35%
YoY %	4.10%	-1.19%	19.59%	63.60%	-39.77%	6.58%	-	-
Horiz. %	129.18%	124.09%	125.58%	105.01%	64.19%	106.58%	100.00%	-
Tax	-155,154	-135,955	-150,028	-146,695	-81,728	-155,423	-143,119	1.35%
YoY %	-14.12%	9.38%	-2.27%	-79.49%	47.42%	-8.60%	-	-
Horiz. %	108.41%	94.99%	104.83%	102.50%	57.10%	108.60%	100.00%	-
NP	701,814	687,246	683,071	549,935	344,082	551,602	520,287	5.11%
YoY %	2.12%	0.61%	24.21%	59.83%	-37.62%	6.02%	-	-
Horiz. %	134.89%	132.09%	131.29%	105.70%	66.13%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	701,814	687,246	683,071	549,935	344,082	551,602	520,287	5.11%
YoY %	2.12%	0.61%	24.21%	59.83%	-37.62%	6.02%	-	-
Horiz. %	134.89%	132.09%	131.29%	105.70%	66.13%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.10%	16.52%	18.01%	21.06%	19.19%	21.98%	21.57%	-
YoY %	9.56%	-8.27%	-14.48%	9.74%	-12.69%	1.90%	-	-
Horiz. %	83.91%	76.59%	83.50%	97.64%	88.97%	101.90%	100.00%	-
Total Cost	535,730	454,924	545,484	628,805	729,428	471,846	534,684	0.03%
YoY %	17.76%	-16.60%	-13.25%	-13.79%	54.59%	-11.75%	-	-
Horiz. %	100.20%	85.08%	102.02%	117.60%	136.42%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,051,994	24,468,126	23,197,104	21,824,994	17,654,637	15,273,230	13,733,464	11.25%
YoY %	6.47%	5.48%	6.29%	23.62%	15.59%	11.21%	-	-
Horiz. %	189.70%	178.16%	168.91%	158.92%	128.55%	111.21%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	327,440	327,332	327,296	306,818	265,616	264,853	264,105	3.64%
YoY %	0.03%	0.01%	6.67%	15.51%	0.29%	0.28%	-	-
Horiz. %	123.98%	123.94%	123.93%	116.17%	100.57%	100.28%	100.00%	-
Div Payout %	46.66%	47.63%	47.92%	55.79%	77.20%	48.02%	50.76%	-
YoY %	-2.04%	-0.61%	-14.11%	-27.73%	60.77%	-5.40%	-	-
Horiz. %	91.92%	93.83%	94.41%	109.91%	152.09%	94.60%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	26,051,994	24,468,126	23,197,104	21,824,994	17,654,637	15,273,230	13,733,464	11.25%
YoY %	6.47%	5.48%	6.29%	23.62%	15.59%	11.21%	-	-
Horiz. %	189.70%	178.16%	168.91%	158.92%	128.55%	111.21%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,765,691	1,760,700	3.52%
YoY %	0.00%	0.00%	0.00%	0.00%	22.77%	0.28%	-	-
Horiz. %	123.12%	123.12%	123.12%	123.12%	123.12%	100.28%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	56.71%	60.17%	55.60%	46.65%	32.05%	53.90%	49.32%	-
YoY %	-5.75%	8.22%	19.19%	45.55%	-40.54%	9.29%	-	-
Horiz. %	114.98%	122.00%	112.73%	94.59%	64.98%	109.29%	100.00%	-
ROE	2.69%	2.81%	2.94%	2.52%	1.95%	3.61%	3.79%	-
YoY %	-4.27%	-4.42%	16.67%	29.23%	-45.98%	-4.75%	-	-
Horiz. %	70.98%	74.14%	77.57%	66.49%	51.45%	95.25%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	60.47	55.83	60.06	57.63	60.62	57.96	59.92	0.15%
YoY %	8.31%	-7.04%	4.22%	-4.93%	4.59%	-3.27%	-	-
Horiz. %	100.92%	93.17%	100.23%	96.18%	101.17%	96.73%	100.00%	-
EPS	34.29	33.59	33.39	26.89	19.43	31.24	29.55	2.50%
YoY %	2.08%	0.60%	24.17%	38.39%	-37.80%	5.72%	-	-
Horiz. %	116.04%	113.67%	112.99%	91.00%	65.75%	105.72%	100.00%	-
DPS	16.00	16.00	16.00	15.00	15.00	15.00	15.00	1.08%
YoY %	0.00%	0.00%	6.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	106.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	12.73	11.96	11.34	10.67	9.97	8.65	7.80	8.50%
YoY %	6.44%	5.47%	6.28%	7.02%	15.26%	10.90%	-	-
Horiz. %	163.21%	153.33%	145.38%	136.79%	127.82%	110.90%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	57.09	52.69	56.68	54.38	49.52	47.21	48.67	2.69%
YoY %	8.35%	-7.04%	4.23%	9.81%	4.89%	-3.00%	-	-
Horiz. %	117.30%	108.26%	116.46%	111.73%	101.75%	97.00%	100.00%	-
EPS	32.38	31.70	31.51	25.37	15.87	25.45	24.00	5.11%
YoY %	2.15%	0.60%	24.20%	59.86%	-37.64%	6.04%	-	-
Horiz. %	134.92%	132.08%	131.29%	105.71%	66.12%	106.04%	100.00%	-
DPS	15.11	15.10	15.10	14.15	12.25	12.22	12.18	3.65%
YoY %	0.07%	0.00%	6.71%	15.51%	0.25%	0.33%	-	-
Horiz. %	124.06%	123.97%	123.97%	116.17%	100.57%	100.33%	100.00%	-
NAPS	12.0182	11.2875	10.7012	10.0682	8.1443	7.0458	6.3354	11.25%
YoY %	6.47%	5.48%	6.29%	23.62%	15.59%	11.21%	-	-
Horiz. %	189.70%	178.17%	168.91%	158.92%	128.55%	111.21%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	17.30	20.40	17.00	13.50	13.44	13.98	14.40	-
P/RPS	28.61	36.54	28.31	23.43	22.17	24.12	24.03	2.94%
YoY %	-21.70%	29.07%	20.83%	5.68%	-8.08%	0.37%	-	-
Horiz. %	119.06%	152.06%	117.81%	97.50%	92.26%	100.37%	100.00%	-
P/EPS	50.45	60.73	50.91	50.21	69.17	44.75	48.73	0.57%
YoY %	-16.93%	19.29%	1.39%	-27.41%	54.57%	-8.17%	-	-
Horiz. %	103.53%	124.63%	104.47%	103.04%	141.95%	91.83%	100.00%	-
EY	1.98	1.65	1.96	1.99	1.45	2.23	2.05	-0.57%
YoY %	20.00%	-15.82%	-1.51%	37.24%	-34.98%	8.78%	-	-
Horiz. %	96.59%	80.49%	95.61%	97.07%	70.73%	108.78%	100.00%	-
DY	0.92	0.78	0.94	1.11	1.12	1.07	1.04	-2.02%
YoY %	17.95%	-17.02%	-15.32%	-0.89%	4.67%	2.88%	-	-
Horiz. %	88.46%	75.00%	90.38%	106.73%	107.69%	102.88%	100.00%	-
P/NAPS	1.36	1.71	1.50	1.27	1.35	1.62	1.85	-4.99%
YoY %	-20.47%	14.00%	18.11%	-5.93%	-16.67%	-12.43%	-	-
Horiz. %	73.51%	92.43%	81.08%	68.65%	72.97%	87.57%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	26/02/19	26/02/18	21/02/17	23/02/16	25/02/15	25/02/14	-
Price	15.20	21.30	18.52	13.50	13.08	14.28	14.06	-
P/RPS	25.14	38.15	30.84	23.43	21.58	24.64	23.47	1.15%
YoY %	-34.10%	23.70%	31.63%	8.57%	-12.42%	4.99%	-	-
Horiz. %	107.12%	162.55%	131.40%	99.83%	91.95%	104.99%	100.00%	-
P/EPS	44.32	63.41	55.46	50.21	67.31	45.71	47.58	-1.17%
YoY %	-30.11%	14.33%	10.46%	-25.40%	47.25%	-3.93%	-	-
Horiz. %	93.15%	133.27%	116.56%	105.53%	141.47%	96.07%	100.00%	-
EY	2.26	1.58	1.80	1.99	1.49	2.19	2.10	1.23%
YoY %	43.04%	-12.22%	-9.55%	33.56%	-31.96%	4.29%	-	-
Horiz. %	107.62%	75.24%	85.71%	94.76%	70.95%	104.29%	100.00%	-
DY	1.05	0.75	0.86	1.11	1.15	1.05	1.07	-0.31%
YoY %	40.00%	-12.79%	-22.52%	-3.48%	9.52%	-1.87%	-	-
Horiz. %	98.13%	70.09%	80.37%	103.74%	107.48%	98.13%	100.00%	-
P/NAPS	1.19	1.78	1.63	1.27	1.31	1.65	1.80	-6.66%
YoY %	-33.15%	9.20%	28.35%	-3.05%	-20.61%	-8.33%	-	-
Horiz. %	66.11%	98.89%	90.56%	70.56%	72.78%	91.67%	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

2024-05-15 16:10:00

EMA 5

10 Mins

SELL

2024-05-15 15:50:00

EMA 5

10 Mins

BUY

2024-05-15 15:40:00

EMA 5

5 Mins

SELL

2024-05-15 15:40:00

EMA 5

10 Mins

SELL

2024-05-15 15:30:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

901

YTLPOWR

YTL POWER INTERNATIONAL BHD

628

MPI

MALAYSIAN PACIFIC INDUSTRIES

559

PTRANS

PERAK TRANSIT BERHAD

554

HARTA

HARTALEGA HOLDINGS BHD

548

HLIND

HONG LEONG INDUSTRIES BHD

536

GENTING

GENTING BHD

491

SENDAI

EVERSENDAI CORPORATION BERHAD

452

MYEG

MY E.G. SERVICES BHD

431

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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