[HLBANK] YoY Quarter Result on 31-Dec-2017 [#2]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Quarter Result
Revenue	1,400,088	1,237,544	1,142,170	1,228,555	1,178,740	1,073,510	1,023,448	5.35%
YoY %	13.13%	8.35%	-7.03%	4.23%	9.80%	4.89%	-	-
Horiz. %	136.80%	120.92%	111.60%	120.04%	115.17%	104.89%	100.00%	-
PBT	815,290	856,968	823,201	833,099	696,630	425,810	707,025	2.40%
YoY %	-4.86%	4.10%	-1.19%	19.59%	63.60%	-39.77%	-	-
Horiz. %	115.31%	121.21%	116.43%	117.83%	98.53%	60.23%	100.00%	-
Tax	-144,502	-155,154	-135,955	-150,028	-146,695	-81,728	-155,423	-1.20%
YoY %	6.87%	-14.12%	9.38%	-2.27%	-79.49%	47.42%	-	-
Horiz. %	92.97%	99.83%	87.47%	96.53%	94.38%	52.58%	100.00%	-
NP	670,788	701,814	687,246	683,071	549,935	344,082	551,602	3.31%
YoY %	-4.42%	2.12%	0.61%	24.21%	59.83%	-37.62%	-	-
Horiz. %	121.61%	127.23%	124.59%	123.83%	99.70%	62.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,788	701,814	687,246	683,071	549,935	344,082	551,602	3.31%
YoY %	-4.42%	2.12%	0.61%	24.21%	59.83%	-37.62%	-	-
Horiz. %	121.61%	127.23%	124.59%	123.83%	99.70%	62.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.72%	18.10%	16.52%	18.01%	21.06%	19.19%	21.98%	-
YoY %	-2.10%	9.56%	-8.27%	-14.48%	9.74%	-12.69%	-	-
Horiz. %	80.62%	82.35%	75.16%	81.94%	95.81%	87.31%	100.00%	-
Total Cost	729,300	535,730	454,924	545,484	628,805	729,428	471,846	7.51%
YoY %	36.13%	17.76%	-16.60%	-13.25%	-13.79%	54.59%	-	-
Horiz. %	154.56%	113.54%	96.41%	115.61%	133.26%	154.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,251,912	26,051,994	24,468,126	23,197,104	21,824,994	17,654,637	15,273,230	10.78%
YoY %	8.44%	6.47%	5.48%	6.29%	23.62%	15.59%	-	-
Horiz. %	184.98%	170.57%	160.20%	151.88%	142.90%	115.59%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	302,582	327,440	327,332	327,296	306,818	265,616	264,853	2.24%
YoY %	-7.59%	0.03%	0.01%	6.67%	15.51%	0.29%	-	-
Horiz. %	114.25%	123.63%	123.59%	123.58%	115.84%	100.29%	100.00%	-
Div Payout %	45.11%	46.66%	47.63%	47.92%	55.79%	77.20%	48.02%	-
YoY %	-3.32%	-2.04%	-0.61%	-14.11%	-27.73%	60.77%	-	-
Horiz. %	93.94%	97.17%	99.19%	99.79%	116.18%	160.77%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	28,251,912	26,051,994	24,468,126	23,197,104	21,824,994	17,654,637	15,273,230	10.78%
YoY %	8.44%	6.47%	5.48%	6.29%	23.62%	15.59%	-	-
Horiz. %	184.98%	170.57%	160.20%	151.88%	142.90%	115.59%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,765,691	3.47%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	22.77%	-	-
Horiz. %	122.77%	122.77%	122.77%	122.77%	122.77%	122.77%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	47.91%	56.71%	60.17%	55.60%	46.65%	32.05%	53.90%	-
YoY %	-15.52%	-5.75%	8.22%	19.19%	45.55%	-40.54%	-	-
Horiz. %	88.89%	105.21%	111.63%	103.15%	86.55%	59.46%	100.00%	-
ROE	2.37%	2.69%	2.81%	2.94%	2.52%	1.95%	3.61%	-
YoY %	-11.90%	-4.27%	-4.42%	16.67%	29.23%	-45.98%	-	-
Horiz. %	65.65%	74.52%	77.84%	81.44%	69.81%	54.02%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	68.39	60.47	55.83	60.06	57.63	60.62	57.96	2.79%
YoY %	13.10%	8.31%	-7.04%	4.22%	-4.93%	4.59%	-	-
Horiz. %	118.00%	104.33%	96.33%	103.62%	99.43%	104.59%	100.00%	-
EPS	32.77	34.29	33.59	33.39	26.89	19.43	31.24	0.79%
YoY %	-4.43%	2.08%	0.60%	24.17%	38.39%	-37.80%	-	-
Horiz. %	104.90%	109.76%	107.52%	106.88%	86.08%	62.20%	100.00%	-
DPS	14.78	16.00	16.00	16.00	15.00	15.00	15.00	-0.24%
YoY %	-7.63%	0.00%	0.00%	6.67%	0.00%	0.00%	-	-
Horiz. %	98.53%	106.67%	106.67%	106.67%	100.00%	100.00%	100.00%	-
NAPS	13.80	12.73	11.96	11.34	10.67	9.97	8.65	8.08%
YoY %	8.41%	6.44%	5.47%	6.28%	7.02%	15.26%	-	-
Horiz. %	159.54%	147.17%	138.27%	131.10%	123.35%	115.26%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	64.59	57.09	52.69	56.68	54.38	49.52	47.21	5.35%
YoY %	13.14%	8.35%	-7.04%	4.23%	9.81%	4.89%	-	-
Horiz. %	136.81%	120.93%	111.61%	120.06%	115.19%	104.89%	100.00%	-
EPS	30.94	32.38	31.70	31.51	25.37	15.87	25.45	3.30%
YoY %	-4.45%	2.15%	0.60%	24.20%	59.86%	-37.64%	-	-
Horiz. %	121.57%	127.23%	124.56%	123.81%	99.69%	62.36%	100.00%	-
DPS	13.96	15.11	15.10	15.10	14.15	12.25	12.22	2.24%
YoY %	-7.61%	0.07%	0.00%	6.71%	15.51%	0.25%	-	-
Horiz. %	114.24%	123.65%	123.57%	123.57%	115.79%	100.25%	100.00%	-
NAPS	13.033	12.0182	11.2875	10.7012	10.0682	8.1443	7.0458	10.78%
YoY %	8.44%	6.47%	5.48%	6.29%	23.62%	15.59%	-	-
Horiz. %	184.98%	170.57%	160.20%	151.88%	142.90%	115.59%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	18.20	17.30	20.40	17.00	13.50	13.44	13.98	-
P/RPS	26.61	28.61	36.54	28.31	23.43	22.17	24.12	1.64%
YoY %	-6.99%	-21.70%	29.07%	20.83%	5.68%	-8.08%	-	-
Horiz. %	110.32%	118.62%	151.49%	117.37%	97.14%	91.92%	100.00%	-
P/EPS	55.55	50.45	60.73	50.91	50.21	69.17	44.75	3.66%
YoY %	10.11%	-16.93%	19.29%	1.39%	-27.41%	54.57%	-	-
Horiz. %	124.13%	112.74%	135.71%	113.77%	112.20%	154.57%	100.00%	-
EY	1.80	1.98	1.65	1.96	1.99	1.45	2.23	-3.50%
YoY %	-9.09%	20.00%	-15.82%	-1.51%	37.24%	-34.98%	-	-
Horiz. %	80.72%	88.79%	73.99%	87.89%	89.24%	65.02%	100.00%	-
DY	0.81	0.92	0.78	0.94	1.11	1.12	1.07	-4.52%
YoY %	-11.96%	17.95%	-17.02%	-15.32%	-0.89%	4.67%	-	-
Horiz. %	75.70%	85.98%	72.90%	87.85%	103.74%	104.67%	100.00%	-
P/NAPS	1.32	1.36	1.71	1.50	1.27	1.35	1.62	-3.35%
YoY %	-2.94%	-20.47%	14.00%	18.11%	-5.93%	-16.67%	-	-
Horiz. %	81.48%	83.95%	105.56%	92.59%	78.40%	83.33%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	26/02/20	26/02/19	26/02/18	21/02/17	23/02/16	25/02/15	-
Price	18.00	15.20	21.30	18.52	13.50	13.08	14.28	-
P/RPS	26.32	25.14	38.15	30.84	23.43	21.58	24.64	1.10%
YoY %	4.69%	-34.10%	23.70%	31.63%	8.57%	-12.42%	-	-
Horiz. %	106.82%	102.03%	154.83%	125.16%	95.09%	87.58%	100.00%	-
P/EPS	54.94	44.32	63.41	55.46	50.21	67.31	45.71	3.10%
YoY %	23.96%	-30.11%	14.33%	10.46%	-25.40%	47.25%	-	-
Horiz. %	120.19%	96.96%	138.72%	121.33%	109.84%	147.25%	100.00%	-
EY	1.82	2.26	1.58	1.80	1.99	1.49	2.19	-3.03%
YoY %	-19.47%	43.04%	-12.22%	-9.55%	33.56%	-31.96%	-	-
Horiz. %	83.11%	103.20%	72.15%	82.19%	90.87%	68.04%	100.00%	-
DY	0.82	1.05	0.75	0.86	1.11	1.15	1.05	-4.03%
YoY %	-21.90%	40.00%	-12.79%	-22.52%	-3.48%	9.52%	-	-
Horiz. %	78.10%	100.00%	71.43%	81.90%	105.71%	109.52%	100.00%	-
P/NAPS	1.30	1.19	1.78	1.63	1.27	1.31	1.65	-3.89%
YoY %	9.24%	-33.15%	9.20%	28.35%	-3.05%	-20.61%	-	-
Horiz. %	78.79%	72.12%	107.88%	98.79%	76.97%	79.39%	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 - 16 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

718

HARTA

HARTALEGA HOLDINGS BHD

566

MPI

MALAYSIAN PACIFIC INDUSTRIES

448

HLIND

HONG LEONG INDUSTRIES BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

425

PTRANS

PERAK TRANSIT BERHAD

418

MYEG

MY E.G. SERVICES BHD

395

MBSB

MALAYSIA BUILDING SOCIETY BHD

366

SNS

SNS NETWORK TECHNOLOGY BERHAD

308

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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