[HLFG] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	6,251,516	6,141,536	6,207,196	6,237,180	6,198,872	6,263,782	6,236,354	0.16%
YoY %	1.79%	-1.06%	-0.48%	0.62%	-1.04%	0.44%	-	-
Horiz. %	100.24%	98.48%	99.53%	100.01%	99.40%	100.44%	100.00%	-
PBT	4,839,979	4,674,340	4,752,004	4,697,572	3,971,507	4,024,092	3,909,960	15.33%
YoY %	3.54%	-1.63%	1.16%	18.28%	-1.31%	2.92%	-	-
Horiz. %	123.79%	119.55%	121.54%	120.14%	101.57%	102.92%	100.00%	-
Tax	-1,157,118	-1,107,409	-1,145,144	-839,284	-595,146	-662,306	-609,938	53.42%
YoY %	-4.49%	3.30%	-36.44%	-41.02%	10.14%	-8.59%	-	-
Horiz. %	189.71%	181.56%	187.75%	137.60%	97.57%	108.59%	100.00%	-
NP	3,682,861	3,566,930	3,606,860	3,858,288	3,376,361	3,361,785	3,300,022	7.61%
YoY %	3.25%	-1.11%	-6.52%	14.27%	0.43%	1.87%	-	-
Horiz. %	111.60%	108.09%	109.30%	116.92%	102.31%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,452,209	2,370,034	2,400,096	2,562,248	2,265,254	2,255,850	2,229,230	6.58%
YoY %	3.47%	-1.25%	-6.33%	13.11%	0.42%	1.19%	-	-
Horiz. %	110.00%	106.32%	107.66%	114.94%	101.62%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	23.69%	24.10%	17.87%	14.99%	16.46%	15.60%	-
YoY %	0.93%	-1.70%	34.86%	19.21%	-8.93%	5.51%	-	-
Horiz. %	153.27%	151.86%	154.49%	114.55%	96.09%	105.51%	100.00%	-
Total Cost	2,568,655	2,574,605	2,600,336	2,378,892	2,822,511	2,901,997	2,936,332	-8.55%
YoY %	-0.23%	-0.99%	9.31%	-15.72%	-2.74%	-1.17%	-	-
Horiz. %	87.48%	87.68%	88.56%	81.02%	96.12%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,365,371	23,801,505	23,482,032	23,015,915	22,823,171	22,108,885	21,780,085	7.78%
YoY %	2.37%	1.36%	2.03%	0.84%	3.23%	1.51%	-	-
Horiz. %	111.87%	109.28%	107.81%	105.67%	104.79%	101.51%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	523,497	226,789	340,155	-	453,515	163,265	244,898	66.17%
YoY %	130.83%	-33.33%	0.00%	-	177.78%	-33.33%	-	-
Horiz. %	213.76%	92.61%	138.90%	-	185.19%	66.67%	100.00%	-
Div Payout %	21.35%	9.57%	14.17%	-	20.02%	7.24%	10.99%	-
YoY %	123.09%	-32.46%	0.00%	-	176.52%	-34.12%	-	-
Horiz. %	194.27%	87.08%	128.94%	-	182.17%	65.88%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	24,365,371	23,801,505	23,482,032	23,015,915	22,823,171	22,108,885	21,780,085	7.78%
YoY %	2.37%	1.36%	2.03%	0.84%	3.23%	1.51%	-	-
Horiz. %	111.87%	109.28%	107.81%	105.67%	104.79%	101.51%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	58.91%	58.08%	58.11%	61.86%	54.47%	53.67%	52.92%	-
YoY %	1.43%	-0.05%	-6.06%	13.57%	1.49%	1.42%	-	-
Horiz. %	111.32%	109.75%	109.81%	116.89%	102.93%	101.42%	100.00%	-
ROE	10.06%	9.96%	10.22%	11.13%	9.93%	10.20%	10.24%	-
YoY %	1.00%	-2.54%	-8.18%	12.08%	-2.65%	-0.39%	-	-
Horiz. %	98.24%	97.27%	99.80%	108.69%	96.97%	99.61%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	549.32	541.61	547.44	550.12	546.74	552.46	550.05	-0.08%
YoY %	1.42%	-1.06%	-0.49%	0.62%	-1.04%	0.44%	-	-
Horiz. %	99.87%	98.47%	99.53%	100.01%	99.40%	100.44%	100.00%	-
EPS	216.30	209.07	211.60	226.00	199.80	198.93	196.60	6.59%
YoY %	3.46%	-1.20%	-6.37%	13.11%	0.44%	1.19%	-	-
Horiz. %	110.02%	106.34%	107.63%	114.95%	101.63%	101.19%	100.00%	-
DPS	46.00	20.00	30.00	0.00	40.00	14.40	21.60	65.75%
YoY %	130.00%	-33.33%	0.00%	0.00%	177.78%	-33.33%	-	-
Horiz. %	212.96%	92.59%	138.89%	0.00%	185.19%	66.67%	100.00%	-
NAPS	21.41	20.99	20.71	20.30	20.13	19.50	19.21	7.51%
YoY %	2.00%	1.35%	2.02%	0.84%	3.23%	1.51%	-	-
Horiz. %	111.45%	109.27%	107.81%	105.67%	104.79%	101.51%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	544.79	535.20	540.92	543.54	540.20	545.86	543.47	0.16%
YoY %	1.79%	-1.06%	-0.48%	0.62%	-1.04%	0.44%	-	-
Horiz. %	100.24%	98.48%	99.53%	100.01%	99.40%	100.44%	100.00%	-
EPS	213.70	206.54	209.16	223.29	197.40	196.59	194.27	6.57%
YoY %	3.47%	-1.25%	-6.33%	13.12%	0.41%	1.19%	-	-
Horiz. %	110.00%	106.32%	107.66%	114.94%	101.61%	101.19%	100.00%	-
DPS	45.62	19.76	29.64	0.00	39.52	14.23	21.34	66.17%
YoY %	130.87%	-33.33%	0.00%	0.00%	177.72%	-33.32%	-	-
Horiz. %	213.78%	92.60%	138.89%	0.00%	185.19%	66.68%	100.00%	-
NAPS	21.2331	20.7417	20.4633	20.0571	19.8892	19.2667	18.9802	7.78%
YoY %	2.37%	1.36%	2.03%	0.84%	3.23%	1.51%	-	-
Horiz. %	111.87%	109.28%	107.81%	105.67%	104.79%	101.51%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	18.50	19.60	17.34	18.30	17.80	17.42	18.06	-
P/RPS	3.37	3.62	3.17	3.33	3.26	3.15	3.28	1.82%
YoY %	-6.91%	14.20%	-4.80%	2.15%	3.49%	-3.96%	-	-
Horiz. %	102.74%	110.37%	96.65%	101.52%	99.39%	96.04%	100.00%	-
P/EPS	8.59	9.38	8.19	8.10	8.91	8.76	9.19	-4.41%
YoY %	-8.42%	14.53%	1.11%	-9.09%	1.71%	-4.68%	-	-
Horiz. %	93.47%	102.07%	89.12%	88.14%	96.95%	95.32%	100.00%	-
EY	11.65	10.66	12.21	12.35	11.22	11.42	10.89	4.61%
YoY %	9.29%	-12.69%	-1.13%	10.07%	-1.75%	4.87%	-	-
Horiz. %	106.98%	97.89%	112.12%	113.41%	103.03%	104.87%	100.00%	-
DY	2.49	1.02	1.73	0.00	2.25	0.83	1.20	62.90%
YoY %	144.12%	-41.04%	0.00%	0.00%	171.08%	-30.83%	-	-
Horiz. %	207.50%	85.00%	144.17%	0.00%	187.50%	69.17%	100.00%	-
P/NAPS	0.86	0.93	0.84	0.90	0.88	0.89	0.94	-5.77%
YoY %	-7.53%	10.71%	-6.67%	2.27%	-1.12%	-5.32%	-	-
Horiz. %	91.49%	98.94%	89.36%	95.74%	93.62%	94.68%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	30/05/22	28/02/22	29/11/21	30/08/21	27/05/21	26/02/21	-
Price	19.34	19.46	19.46	17.20	18.10	17.38	16.96	-
P/RPS	3.52	3.59	3.55	3.13	3.31	3.15	3.08	9.33%
YoY %	-1.95%	1.13%	13.42%	-5.44%	5.08%	2.27%	-	-
Horiz. %	114.29%	116.56%	115.26%	101.62%	107.47%	102.27%	100.00%	-
P/EPS	8.98	9.31	9.19	7.61	9.06	8.74	8.63	2.69%
YoY %	-3.54%	1.31%	20.76%	-16.00%	3.66%	1.27%	-	-
Horiz. %	104.06%	107.88%	106.49%	88.18%	104.98%	101.27%	100.00%	-
EY	11.14	10.74	10.88	13.14	11.04	11.45	11.59	-2.61%
YoY %	3.72%	-1.29%	-17.20%	19.02%	-3.58%	-1.21%	-	-
Horiz. %	96.12%	92.67%	93.87%	113.37%	95.25%	98.79%	100.00%	-
DY	2.38	1.03	1.54	0.00	2.21	0.83	1.27	52.17%
YoY %	131.07%	-33.12%	0.00%	0.00%	166.27%	-34.65%	-	-
Horiz. %	187.40%	81.10%	121.26%	0.00%	174.02%	65.35%	100.00%	-
P/NAPS	0.90	0.93	0.94	0.85	0.90	0.89	0.88	1.51%
YoY %	-3.23%	-1.06%	10.59%	-5.56%	1.12%	1.14%	-	-
Horiz. %	102.27%	105.68%	106.82%	96.59%	102.27%	101.14%	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