[HLBANK] YoY TTM Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 5.74%
YoY- 22.99%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 5,466,873 4,778,356 4,725,835 4,839,565 4,550,649 4,177,862 4,066,948 5.04%
PBT 3,470,939 2,989,397 3,186,020 3,246,255 2,748,252 2,381,699 2,746,158 3.97%
Tax -610,297 -494,800 -521,513 -608,177 -603,236 -478,282 -512,971 2.93%
NP 2,860,642 2,494,597 2,664,507 2,638,078 2,145,016 1,903,417 2,233,187 4.20%
-
NP to SH 2,860,642 2,494,597 2,664,507 2,638,078 2,145,016 1,903,417 2,233,187 4.20%
-
Tax Rate 17.58% 16.55% 16.37% 18.73% 21.95% 20.08% 18.68% -
Total Cost 2,606,231 2,283,759 2,061,328 2,201,487 2,405,633 2,274,445 1,833,761 6.02%
-
Net Worth 29,461,726 27,221,136 25,472,637 23,893,507 22,684,628 19,683,995 16,802,394 9.80%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,023,667 736,781 1,022,971 981,912 920,469 761,531 724,225 5.93%
Div Payout % 35.78% 29.54% 38.39% 37.22% 42.91% 40.01% 32.43% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 29,461,726 27,221,136 25,472,637 23,893,507 22,684,628 19,683,995 16,802,394 9.80%
NOSH 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 2,167,718 1,766,813 3.46%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 52.33% 52.21% 56.38% 54.51% 47.14% 45.56% 54.91% -
ROE 9.71% 9.16% 10.46% 11.04% 9.46% 9.67% 13.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 267.02 233.47 230.98 236.58 222.47 219.04 230.19 2.50%
EPS 139.72 121.88 130.23 128.96 104.86 99.79 126.40 1.68%
DPS 50.00 36.00 50.00 48.00 45.00 39.93 41.00 3.35%
NAPS 14.39 13.30 12.45 11.68 11.09 10.32 9.51 7.14%
Adjusted Per Share Value based on latest NOSH - 2,167,718
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 252.19 220.43 218.01 223.26 209.93 192.73 187.61 5.04%
EPS 131.97 115.08 122.92 121.70 98.95 87.81 103.02 4.20%
DPS 47.22 33.99 47.19 45.30 42.46 35.13 33.41 5.92%
NAPS 13.5911 12.5575 11.7509 11.0224 10.4647 9.0805 7.7512 9.80%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 18.72 14.08 19.00 18.20 15.66 13.18 13.40 -
P/RPS 7.01 6.03 8.23 7.69 7.04 6.02 5.82 3.14%
P/EPS 13.40 11.55 14.59 14.11 14.93 13.21 10.60 3.98%
EY 7.46 8.66 6.85 7.09 6.70 7.57 9.43 -3.82%
DY 2.67 2.56 2.63 2.64 2.87 3.03 3.06 -2.24%
P/NAPS 1.30 1.06 1.53 1.56 1.41 1.28 1.41 -1.34%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 28/08/19 28/08/18 24/08/17 29/08/16 26/08/15 -
Price 19.18 14.00 16.26 20.30 15.50 13.12 12.92 -
P/RPS 7.18 6.00 7.04 8.58 6.97 5.99 5.61 4.19%
P/EPS 13.73 11.49 12.49 15.74 14.78 13.15 10.22 5.03%
EY 7.28 8.71 8.01 6.35 6.77 7.61 9.78 -4.79%
DY 2.61 2.57 3.07 2.36 2.90 3.04 3.17 -3.18%
P/NAPS 1.33 1.05 1.31 1.74 1.40 1.27 1.36 -0.37%

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

Post a Comment