[HLBANK] YoY TTM Result on 31-Mar-2017 [#3]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	4,749,526	4,734,325	4,815,169	4,477,614	4,139,814	4,032,530	4,007,623	2.86%
YoY %	0.32%	-1.68%	7.54%	8.16%	2.66%	0.62%	-	-
Horiz. %	118.51%	118.13%	120.15%	111.73%	103.30%	100.62%	100.00%	-
PBT	3,073,744	3,230,629	3,148,576	2,792,706	2,329,791	2,684,607	2,531,520	3.28%
YoY %	-4.86%	2.61%	12.74%	19.87%	-13.22%	6.05%	-	-
Horiz. %	121.42%	127.62%	124.37%	110.32%	92.03%	106.05%	100.00%	-
Tax	-512,114	-576,562	-653,589	-572,063	-370,067	-528,824	-550,263	-1.18%
YoY %	11.18%	11.79%	-14.25%	-54.58%	30.02%	3.90%	-	-
Horiz. %	93.07%	104.78%	118.78%	103.96%	67.25%	96.10%	100.00%	-
NP	2,561,630	2,654,067	2,494,987	2,220,643	1,959,724	2,155,783	1,981,257	4.37%
YoY %	-3.48%	6.38%	12.35%	13.31%	-9.09%	8.81%	-	-
Horiz. %	129.29%	133.96%	125.93%	112.08%	98.91%	108.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,561,630	2,654,067	2,494,987	2,220,643	1,959,724	2,155,783	1,981,257	4.37%
YoY %	-3.48%	6.38%	12.35%	13.31%	-9.09%	8.81%	-	-
Horiz. %	129.29%	133.96%	125.93%	112.08%	98.91%	108.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	17.85%	20.76%	20.48%	15.88%	19.70%	21.74%	-
YoY %	-6.67%	-14.02%	1.37%	28.97%	-19.39%	-9.38%	-	-
Horiz. %	76.63%	82.11%	95.49%	94.20%	73.05%	90.62%	100.00%	-
Total Cost	2,187,896	2,080,258	2,320,182	2,256,971	2,180,090	1,876,747	2,026,366	1.28%
YoY %	5.17%	-10.34%	2.80%	3.53%	16.16%	-7.38%	-	-
Horiz. %	107.97%	102.66%	114.50%	111.38%	107.59%	92.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,360,066	24,898,371	23,340,592	22,091,076	18,598,072	15,597,944	13,980,243	11.13%
YoY %	5.87%	6.67%	5.66%	18.78%	19.23%	11.57%	-	-
Horiz. %	188.55%	178.10%	166.95%	158.02%	133.03%	111.57%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	1,023,078	981,949	940,946	802,732	724,987	722,705	790,348	4.39%
YoY %	4.19%	4.36%	17.22%	10.72%	0.32%	-8.56%	-	-
Horiz. %	129.45%	124.24%	119.05%	101.57%	91.73%	91.44%	100.00%	-
Div Payout %	39.94%	37.00%	37.71%	36.15%	36.99%	33.52%	39.89%	-
YoY %	7.95%	-1.88%	4.32%	-2.27%	10.35%	-15.97%	-	-
Horiz. %	100.13%	92.76%	94.53%	90.62%	92.73%	84.03%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	26,360,066	24,898,371	23,340,592	22,091,076	18,598,072	15,597,944	13,980,243	11.13%
YoY %	5.87%	6.67%	5.66%	18.78%	19.23%	11.57%	-	-
Horiz. %	188.55%	178.10%	166.95%	158.02%	133.03%	111.57%	100.00%	-
NOSH	2,167,718	2,167,718	2,167,718	2,167,718	2,167,718	1,766,471	1,760,735	3.52%
YoY %	0.00%	0.00%	0.00%	0.00%	22.71%	0.33%	-	-
Horiz. %	123.11%	123.11%	123.11%	123.11%	123.11%	100.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	53.93%	56.06%	51.82%	49.59%	47.34%	53.46%	49.44%	-
YoY %	-3.80%	8.18%	4.50%	4.75%	-11.45%	8.13%	-	-
Horiz. %	109.08%	113.39%	104.81%	100.30%	95.75%	108.13%	100.00%	-
ROE	9.72%	10.66%	10.69%	10.05%	10.54%	13.82%	14.17%	-
YoY %	-8.82%	-0.28%	6.37%	-4.65%	-23.73%	-2.47%	-	-
Horiz. %	68.60%	75.23%	75.44%	70.92%	74.38%	97.53%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	232.07	231.41	235.39	218.90	222.37	228.28	227.61	0.32%
YoY %	0.29%	-1.69%	7.53%	-1.56%	-2.59%	0.29%	-	-
Horiz. %	101.96%	101.67%	103.42%	96.17%	97.70%	100.29%	100.00%	-
EPS	125.17	129.73	121.97	108.56	105.27	122.04	112.52	1.78%
YoY %	-3.51%	6.36%	12.35%	3.13%	-13.74%	8.46%	-	-
Horiz. %	111.24%	115.30%	108.40%	96.48%	93.56%	108.46%	100.00%	-
DPS	50.00	48.00	46.00	39.24	38.94	41.00	45.00	1.76%
YoY %	4.17%	4.35%	17.23%	0.77%	-5.02%	-8.89%	-	-
Horiz. %	111.11%	106.67%	102.22%	87.20%	86.53%	91.11%	100.00%	-
NAPS	12.88	12.17	11.41	10.80	9.99	8.83	7.94	8.38%
YoY %	5.83%	6.66%	5.65%	8.11%	13.14%	11.21%	-	-
Horiz. %	162.22%	153.27%	143.70%	136.02%	125.82%	111.21%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,167,718
RPS	219.10	218.40	222.13	206.56	190.98	186.03	184.88	2.86%
YoY %	0.32%	-1.68%	7.54%	8.16%	2.66%	0.62%	-	-
Horiz. %	118.51%	118.13%	120.15%	111.73%	103.30%	100.62%	100.00%	-
EPS	118.17	122.44	115.10	102.44	90.40	99.45	91.40	4.37%
YoY %	-3.49%	6.38%	12.36%	13.32%	-9.10%	8.81%	-	-
Horiz. %	129.29%	133.96%	125.93%	112.08%	98.91%	108.81%	100.00%	-
DPS	47.20	45.30	43.41	37.03	33.44	33.34	36.46	4.39%
YoY %	4.19%	4.35%	17.23%	10.74%	0.30%	-8.56%	-	-
Horiz. %	129.46%	124.25%	119.06%	101.56%	91.72%	91.44%	100.00%	-
NAPS	12.1603	11.486	10.7674	10.1909	8.5796	7.1956	6.4493	11.13%
YoY %	5.87%	6.67%	5.66%	18.78%	19.23%	11.57%	-	-
Horiz. %	188.55%	178.10%	166.95%	158.02%	133.03%	111.57%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	13.46	20.30	18.80	13.76	13.50	14.26	14.14	-
P/RPS	5.80	8.77	7.99	6.29	6.07	6.25	6.21	-1.13%
YoY %	-33.87%	9.76%	27.03%	3.62%	-2.88%	0.64%	-	-
Horiz. %	93.40%	141.22%	128.66%	101.29%	97.75%	100.64%	100.00%	-
P/EPS	10.75	15.65	15.41	12.67	12.82	11.68	12.57	-2.57%
YoY %	-31.31%	1.56%	21.63%	-1.17%	9.76%	-7.08%	-	-
Horiz. %	85.52%	124.50%	122.59%	100.80%	101.99%	92.92%	100.00%	-
EY	9.30	6.39	6.49	7.89	7.80	8.56	7.96	2.62%
YoY %	45.54%	-1.54%	-17.74%	1.15%	-8.88%	7.54%	-	-
Horiz. %	116.83%	80.28%	81.53%	99.12%	97.99%	107.54%	100.00%	-
DY	3.71	2.36	2.45	2.85	2.88	2.88	3.18	2.60%
YoY %	57.20%	-3.67%	-14.04%	-1.04%	0.00%	-9.43%	-	-
Horiz. %	116.67%	74.21%	77.04%	89.62%	90.57%	90.57%	100.00%	-
P/NAPS	1.05	1.67	1.65	1.27	1.35	1.61	1.78	-8.41%
YoY %	-37.13%	1.21%	29.92%	-5.93%	-16.15%	-9.55%	-	-
Horiz. %	58.99%	93.82%	92.70%	71.35%	75.84%	90.45%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/05/20	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	21/05/14	-
Price	13.60	18.94	18.60	13.96	13.40	13.72	14.00	-
P/RPS	5.86	8.18	7.90	6.38	6.03	6.01	6.15	-0.80%
YoY %	-28.36%	3.54%	23.82%	5.80%	0.33%	-2.28%	-	-
Horiz. %	95.28%	133.01%	128.46%	103.74%	98.05%	97.72%	100.00%	-
P/EPS	10.87	14.60	15.25	12.86	12.73	11.24	12.44	-2.22%
YoY %	-25.55%	-4.26%	18.58%	1.02%	13.26%	-9.65%	-	-
Horiz. %	87.38%	117.36%	122.59%	103.38%	102.33%	90.35%	100.00%	-
EY	9.20	6.85	6.56	7.78	7.86	8.89	8.04	2.26%
YoY %	34.31%	4.42%	-15.68%	-1.02%	-11.59%	10.57%	-	-
Horiz. %	114.43%	85.20%	81.59%	96.77%	97.76%	110.57%	100.00%	-
DY	3.68	2.53	2.47	2.81	2.91	2.99	3.21	2.30%
YoY %	45.45%	2.43%	-12.10%	-3.44%	-2.68%	-6.85%	-	-
Horiz. %	114.64%	78.82%	76.95%	87.54%	90.65%	93.15%	100.00%	-
P/NAPS	1.06	1.56	1.63	1.29	1.34	1.55	1.76	-8.09%
YoY %	-32.05%	-4.29%	26.36%	-3.73%	-13.55%	-11.93%	-	-
Horiz. %	60.23%	88.64%	92.61%	73.30%	76.14%	88.07%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos