[HLFG] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	6,261,348	6,429,170	6,618,262	6,697,824	6,580,540	6,251,516	6,141,536	1.29%
YoY %	-2.61%	-2.86%	-1.19%	1.78%	5.26%	1.79%	-	-
Horiz. %	101.95%	104.68%	107.76%	109.06%	107.15%	101.79%	100.00%	-
PBT	5,409,896	5,102,380	5,295,496	5,395,570	5,048,872	4,839,979	4,674,340	10.22%
YoY %	6.03%	-3.65%	-1.85%	6.87%	4.32%	3.54%	-	-
Horiz. %	115.74%	109.16%	113.29%	115.43%	108.01%	103.54%	100.00%	-
Tax	-949,408	-894,761	-943,908	-995,856	-892,492	-1,157,118	-1,107,409	-9.74%
YoY %	-6.11%	5.21%	5.22%	-11.58%	22.87%	-4.49%	-	-
Horiz. %	85.73%	80.80%	85.24%	89.93%	80.59%	104.49%	100.00%	-
NP	4,460,488	4,207,619	4,351,588	4,399,714	4,156,380	3,682,861	3,566,930	16.05%
YoY %	6.01%	-3.31%	-1.09%	5.85%	12.86%	3.25%	-	-
Horiz. %	125.05%	117.96%	122.00%	123.35%	116.53%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,966,580	2,791,303	2,886,705	2,905,152	2,726,960	2,452,209	2,370,034	16.12%
YoY %	6.28%	-3.30%	-0.63%	6.53%	11.20%	3.47%	-	-
Horiz. %	125.17%	117.77%	121.80%	122.58%	115.06%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.55%	17.54%	17.82%	18.46%	17.68%	23.91%	23.69%	-
YoY %	0.06%	-1.57%	-3.47%	4.41%	-26.06%	0.93%	-	-
Horiz. %	74.08%	74.04%	75.22%	77.92%	74.63%	100.93%	100.00%	-
Total Cost	1,800,860	2,221,551	2,266,674	2,298,110	2,424,160	2,568,655	2,574,605	-21.18%
YoY %	-18.94%	-1.99%	-1.37%	-5.20%	-5.63%	-0.23%	-	-
Horiz. %	69.95%	86.29%	88.04%	89.26%	94.16%	99.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,501,973	26,787,490	26,027,641	25,266,612	24,583,927	24,365,371	23,801,505	10.10%
YoY %	2.67%	2.92%	3.01%	2.78%	0.90%	2.37%	-	-
Horiz. %	115.55%	112.55%	109.35%	106.16%	103.29%	102.37%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	-	555,709	257,063	385,576	-	523,497	226,789	-
YoY %	-	116.18%	-33.33%	0.00%	-	130.83%	-	-
Horiz. %	-	245.03%	113.35%	170.02%	-	230.83%	100.00%	-
Div Payout %	-	19.91%	8.91%	13.27%	-	21.35%	9.57%	-
YoY %	-	123.46%	-32.86%	0.00%	-	123.09%	-	-
Horiz. %	-	208.05%	93.10%	138.66%	-	223.09%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	27,501,973	26,787,490	26,027,641	25,266,612	24,583,927	24,365,371	23,801,505	10.10%
YoY %	2.67%	2.92%	3.01%	2.78%	0.90%	2.37%	-	-
Horiz. %	115.55%	112.55%	109.35%	106.16%	103.29%	102.37%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	71.24%	65.45%	65.75%	65.69%	63.16%	58.91%	58.08%	-
YoY %	8.85%	-0.46%	0.09%	4.01%	7.21%	1.43%	-	-
Horiz. %	122.66%	112.69%	113.21%	113.10%	108.75%	101.43%	100.00%	-
ROE	10.79%	10.42%	11.09%	11.50%	11.09%	10.06%	9.96%	-
YoY %	3.55%	-6.04%	-3.57%	3.70%	10.24%	1.00%	-	-
Horiz. %	108.33%	104.62%	111.35%	115.46%	111.35%	101.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	552.10	566.90	583.57	590.61	580.32	549.32	541.61	1.28%
YoY %	-2.61%	-2.86%	-1.19%	1.77%	5.64%	1.42%	-	-
Horiz. %	101.94%	104.67%	107.75%	109.05%	107.15%	101.42%	100.00%	-
EPS	261.60	246.10	254.53	256.20	240.40	216.30	209.07	16.10%
YoY %	6.30%	-3.31%	-0.65%	6.57%	11.14%	3.46%	-	-
Horiz. %	125.13%	117.71%	121.74%	122.54%	114.99%	103.46%	100.00%	-
DPS	0.00	49.00	22.67	34.00	0.00	46.00	20.00	-
YoY %	0.00%	116.14%	-33.32%	0.00%	0.00%	130.00%	-	-
Horiz. %	0.00%	245.00%	113.35%	170.00%	0.00%	230.00%	100.00%	-
NAPS	24.25	23.62	22.95	22.28	21.68	21.41	20.99	10.09%
YoY %	2.67%	2.92%	3.01%	2.77%	1.26%	2.00%	-	-
Horiz. %	115.53%	112.53%	109.34%	106.15%	103.29%	102.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	545.64	560.27	576.75	583.68	573.46	544.79	535.20	1.29%
YoY %	-2.61%	-2.86%	-1.19%	1.78%	5.26%	1.79%	-	-
Horiz. %	101.95%	104.68%	107.76%	109.06%	107.15%	101.79%	100.00%	-
EPS	258.52	243.25	251.56	253.17	237.64	213.70	206.54	16.12%
YoY %	6.28%	-3.30%	-0.64%	6.54%	11.20%	3.47%	-	-
Horiz. %	125.17%	117.77%	121.80%	122.58%	115.06%	103.47%	100.00%	-
DPS	0.00	48.43	22.40	33.60	0.00	45.62	19.76	-
YoY %	0.00%	116.21%	-33.33%	0.00%	0.00%	130.87%	-	-
Horiz. %	0.00%	245.09%	113.36%	170.04%	0.00%	230.87%	100.00%	-
NAPS	23.9665	23.3439	22.6817	22.0185	21.4236	21.2331	20.7417	10.10%
YoY %	2.67%	2.92%	3.01%	2.78%	0.90%	2.37%	-	-
Horiz. %	115.55%	112.55%	109.35%	106.16%	103.29%	102.37%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	17.70	17.66	17.98	18.60	18.46	18.50	19.60	-
P/RPS	3.21	3.12	3.08	3.15	3.18	3.37	3.62	-7.69%
YoY %	2.88%	1.30%	-2.22%	-0.94%	-5.64%	-6.91%	-	-
Horiz. %	88.67%	86.19%	85.08%	87.02%	87.85%	93.09%	100.00%	-
P/EPS	6.77	7.18	7.06	7.26	7.68	8.59	9.38	-19.52%
YoY %	-5.71%	1.70%	-2.75%	-5.47%	-10.59%	-8.42%	-	-
Horiz. %	72.17%	76.55%	75.27%	77.40%	81.88%	91.58%	100.00%	-
EY	14.78	13.94	14.16	13.77	13.03	11.65	10.66	24.31%
YoY %	6.03%	-1.55%	2.83%	5.68%	11.85%	9.29%	-	-
Horiz. %	138.65%	130.77%	132.83%	129.17%	122.23%	109.29%	100.00%	-
DY	0.00	2.77	1.26	1.83	0.00	2.49	1.02	-
YoY %	0.00%	119.84%	-31.15%	0.00%	0.00%	144.12%	-	-
Horiz. %	0.00%	271.57%	123.53%	179.41%	0.00%	244.12%	100.00%	-
P/NAPS	0.73	0.75	0.78	0.83	0.85	0.86	0.93	-14.89%
YoY %	-2.67%	-3.85%	-6.02%	-2.35%	-1.16%	-7.53%	-	-
Horiz. %	78.49%	80.65%	83.87%	89.25%	91.40%	92.47%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	30/11/23	30/08/23	31/05/23	28/02/23	29/11/22	30/08/22	30/05/22	-
Price	16.10	18.40	17.58	18.22	19.00	19.34	19.46	-
P/RPS	2.92	3.25	3.01	3.08	3.27	3.52	3.59	-12.85%
YoY %	-10.15%	7.97%	-2.27%	-5.81%	-7.10%	-1.95%	-	-
Horiz. %	81.34%	90.53%	83.84%	85.79%	91.09%	98.05%	100.00%	-
P/EPS	6.15	7.48	6.91	7.11	7.90	8.98	9.31	-24.13%
YoY %	-17.78%	8.25%	-2.81%	-10.00%	-12.03%	-3.54%	-	-
Horiz. %	66.06%	80.34%	74.22%	76.37%	84.85%	96.46%	100.00%	-
EY	16.25	13.38	14.48	14.06	12.66	11.14	10.74	31.76%
YoY %	21.45%	-7.60%	2.99%	11.06%	13.64%	3.72%	-	-
Horiz. %	151.30%	124.58%	134.82%	130.91%	117.88%	103.72%	100.00%	-
DY	0.00	2.66	1.29	1.87	0.00	2.38	1.03	-
YoY %	0.00%	106.20%	-31.02%	0.00%	0.00%	131.07%	-	-
Horiz. %	0.00%	258.25%	125.24%	181.55%	0.00%	231.07%	100.00%	-
P/NAPS	0.66	0.78	0.77	0.82	0.88	0.90	0.93	-20.42%
YoY %	-15.38%	1.30%	-6.10%	-6.82%	-2.22%	-3.23%	-	-
Horiz. %	70.97%	83.87%	82.80%	88.17%	94.62%	96.77%	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