[HLBANK] YoY TTM Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	4,550,649	4,177,862	4,066,948	4,039,059	4,006,795	3,877,605	2,551,711	10.11%
YoY %	8.92%	2.73%	0.69%	0.81%	3.33%	51.96%	-	-
Horiz. %	178.34%	163.73%	159.38%	158.29%	157.02%	151.96%	100.00%	-
PBT	2,748,252	2,381,699	2,746,158	2,613,221	2,392,947	2,236,157	1,415,216	11.68%
YoY %	15.39%	-13.27%	5.09%	9.21%	7.01%	58.01%	-	-
Horiz. %	194.19%	168.29%	194.05%	184.65%	169.09%	158.01%	100.00%	-
Tax	-603,236	-478,282	-512,971	-510,951	-536,675	-492,562	-277,770	13.78%
YoY %	-26.13%	6.76%	-0.40%	4.79%	-8.96%	-77.33%	-	-
Horiz. %	217.17%	172.19%	184.67%	183.95%	193.21%	177.33%	100.00%	-
NP	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	11.14%
YoY %	12.69%	-14.77%	6.23%	13.25%	6.46%	53.29%	-	-
Horiz. %	188.58%	167.34%	196.33%	184.82%	163.20%	153.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,145,016	1,903,417	2,233,187	2,102,270	1,856,272	1,743,595	1,137,446	11.14%
YoY %	12.69%	-14.77%	6.23%	13.25%	6.46%	53.29%	-	-
Horiz. %	188.58%	167.34%	196.33%	184.82%	163.20%	153.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.95%	20.08%	18.68%	19.55%	22.43%	22.03%	19.63%	-
YoY %	9.31%	7.49%	-4.45%	-12.84%	1.82%	12.23%	-	-
Horiz. %	111.82%	102.29%	95.16%	99.59%	114.26%	112.23%	100.00%	-
Total Cost	2,405,633	2,274,445	1,833,761	1,936,789	2,150,523	2,134,010	1,414,265	9.24%
YoY %	5.77%	24.03%	-5.32%	-9.94%	0.77%	50.89%	-	-
Horiz. %	170.10%	160.82%	129.66%	136.95%	152.06%	150.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,684,628	19,683,995	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.50%	194.74%	174.44%	145.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	920,469	761,531	724,225	721,956	789,178	621,773	348,561	17.55%
YoY %	20.87%	5.15%	0.31%	-8.52%	26.92%	78.38%	-	-
Horiz. %	264.08%	218.48%	207.78%	207.12%	226.41%	178.38%	100.00%	-
Div Payout %	42.91%	40.01%	32.43%	34.34%	42.51%	35.66%	30.64%	-
YoY %	7.25%	23.37%	-5.56%	-19.22%	19.21%	16.38%	-	-
Horiz. %	140.05%	130.58%	105.84%	112.08%	138.74%	116.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	22,684,628	19,683,995	16,802,394	14,510,363	12,998,213	10,832,039	7,451,312	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.50%	194.74%	174.44%	145.37%	100.00%	-
NOSH	2,167,718	2,167,718	1,766,813	1,760,966	1,754,144	1,661,355	1,452,497	6.89%
YoY %	0.00%	22.69%	0.33%	0.39%	5.59%	14.38%	-	-
Horiz. %	149.24%	149.24%	121.64%	121.24%	120.77%	114.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	47.14%	45.56%	54.91%	52.05%	46.33%	44.97%	44.58%	-
YoY %	3.47%	-17.03%	5.49%	12.35%	3.02%	0.87%	-	-
Horiz. %	105.74%	102.20%	123.17%	116.76%	103.93%	100.87%	100.00%	-
ROE	9.46%	9.67%	13.29%	14.49%	14.28%	16.10%	15.27%	-
YoY %	-2.17%	-27.24%	-8.28%	1.47%	-11.30%	5.44%	-	-
Horiz. %	61.95%	63.33%	87.03%	94.89%	93.52%	105.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	222.47	219.04	230.19	229.37	228.42	233.40	175.68	4.01%
YoY %	1.57%	-4.84%	0.36%	0.42%	-2.13%	32.86%	-	-
Horiz. %	126.63%	124.68%	131.03%	130.56%	130.02%	132.86%	100.00%	-
EPS	104.86	99.79	126.40	119.38	105.82	104.95	78.31	4.98%
YoY %	5.08%	-21.05%	5.88%	12.81%	0.83%	34.02%	-	-
Horiz. %	133.90%	127.43%	161.41%	152.45%	135.13%	134.02%	100.00%	-
DPS	45.00	39.93	41.00	41.00	45.00	37.43	24.00	11.03%
YoY %	12.70%	-2.61%	0.00%	-8.89%	20.22%	55.96%	-	-
Horiz. %	187.50%	166.38%	170.83%	170.83%	187.50%	155.96%	100.00%	-
NAPS	11.09	10.32	9.51	8.24	7.41	6.52	5.13	13.69%
YoY %	7.46%	8.52%	15.41%	11.20%	13.65%	27.10%	-	-
Horiz. %	216.18%	201.17%	185.38%	160.62%	144.44%	127.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,760,966
RPS	209.93	192.73	187.61	186.33	184.84	178.88	117.71	10.11%
YoY %	8.92%	2.73%	0.69%	0.81%	3.33%	51.97%	-	-
Horiz. %	178.35%	163.73%	159.38%	158.30%	157.03%	151.97%	100.00%	-
EPS	98.95	87.81	103.02	96.98	85.63	80.43	52.47	11.14%
YoY %	12.69%	-14.76%	6.23%	13.25%	6.47%	53.29%	-	-
Horiz. %	188.58%	167.35%	196.34%	184.83%	163.20%	153.29%	100.00%	-
DPS	42.46	35.13	33.41	33.30	36.41	28.68	16.08	17.54%
YoY %	20.87%	5.15%	0.33%	-8.54%	26.95%	78.36%	-	-
Horiz. %	264.05%	218.47%	207.77%	207.09%	226.43%	178.36%	100.00%	-
NAPS	10.4647	9.0805	7.7512	6.6938	5.9963	4.997	3.4374	20.36%
YoY %	15.24%	17.15%	15.80%	11.63%	20.00%	45.37%	-	-
Horiz. %	304.44%	264.17%	225.50%	194.73%	174.44%	145.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	15.66	13.18	13.40	13.80	13.90	12.44	13.38	-
P/RPS	7.04	6.02	5.82	6.02	6.09	5.33	7.62	-1.30%
YoY %	16.94%	3.44%	-3.32%	-1.15%	14.26%	-30.05%	-	-
Horiz. %	92.39%	79.00%	76.38%	79.00%	79.92%	69.95%	100.00%	-
P/EPS	14.93	13.21	10.60	11.56	13.14	11.85	17.09	-2.22%
YoY %	13.02%	24.62%	-8.30%	-12.02%	10.89%	-30.66%	-	-
Horiz. %	87.36%	77.30%	62.02%	67.64%	76.89%	69.34%	100.00%	-
EY	6.70	7.57	9.43	8.65	7.61	8.44	5.85	2.28%
YoY %	-11.49%	-19.72%	9.02%	13.67%	-9.83%	44.27%	-	-
Horiz. %	114.53%	129.40%	161.20%	147.86%	130.09%	144.27%	100.00%	-
DY	2.87	3.03	3.06	2.97	3.24	3.01	1.79	8.17%
YoY %	-5.28%	-0.98%	3.03%	-8.33%	7.64%	68.16%	-	-
Horiz. %	160.34%	169.27%	170.95%	165.92%	181.01%	168.16%	100.00%	-
P/NAPS	1.41	1.28	1.41	1.67	1.88	1.91	2.61	-9.74%
YoY %	10.16%	-9.22%	-15.57%	-11.17%	-1.57%	-26.82%	-	-
Horiz. %	54.02%	49.04%	54.02%	63.98%	72.03%	73.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	-
Price	15.50	13.12	12.92	14.00	13.70	13.50	12.36	-
P/RPS	6.97	5.99	5.61	6.10	6.00	5.78	7.04	-0.16%
YoY %	16.36%	6.77%	-8.03%	1.67%	3.81%	-17.90%	-	-
Horiz. %	99.01%	85.09%	79.69%	86.65%	85.23%	82.10%	100.00%	-
P/EPS	14.78	13.15	10.22	11.73	12.95	12.86	15.78	-1.08%
YoY %	12.40%	28.67%	-12.87%	-9.42%	0.70%	-18.50%	-	-
Horiz. %	93.66%	83.33%	64.77%	74.33%	82.07%	81.50%	100.00%	-
EY	6.77	7.61	9.78	8.53	7.72	7.77	6.34	1.09%
YoY %	-11.04%	-22.19%	14.65%	10.49%	-0.64%	22.56%	-	-
Horiz. %	106.78%	120.03%	154.26%	134.54%	121.77%	122.56%	100.00%	-
DY	2.90	3.04	3.17	2.93	3.28	2.77	1.94	6.92%
YoY %	-4.61%	-4.10%	8.19%	-10.67%	18.41%	42.78%	-	-
Horiz. %	149.48%	156.70%	163.40%	151.03%	169.07%	142.78%	100.00%	-
P/NAPS	1.40	1.27	1.36	1.70	1.85	2.07	2.41	-8.64%
YoY %	10.24%	-6.62%	-20.00%	-8.11%	-10.63%	-14.11%	-	-
Horiz. %	58.09%	52.70%	56.43%	70.54%	76.76%	85.89%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

OBV

5 Mins

SELL

2024-05-31 16:05:00

EMA 5

5 Mins

SELL

2024-05-31 16:00:00

OBV

Hourly

SELL

2024-05-31 16:00:00

EMA 5

10 Mins

SELL

2024-05-31 15:50:00

EMA 5

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

401

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

NOTION

NOTION VTEC BHD

259

HLIND

HONG LEONG INDUSTRIES BHD

255

GENM

GENTING MALAYSIA BERHAD

246

PTRANS

PERAK TRANSIT BERHAD

240

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

222

JTIASA

JAYA TIASA HOLDINGS BHD

209

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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