[HLFG] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	4,452,120	4,334,036	4,549,163	4,536,897	4,698,386	4,691,316	4,378,571	1.11%
YoY %	2.72%	-4.73%	0.27%	-3.44%	0.15%	7.14%	-	-
Horiz. %	101.68%	98.98%	103.90%	103.62%	107.30%	107.14%	100.00%	-
PBT	3,086,230	2,987,972	3,009,223	3,058,149	3,131,506	3,250,304	2,630,039	11.22%
YoY %	3.29%	-0.71%	-1.60%	-2.34%	-3.65%	23.58%	-	-
Horiz. %	117.35%	113.61%	114.42%	116.28%	119.07%	123.58%	100.00%	-
Tax	-643,102	-620,476	-491,867	-581,298	-635,994	-700,828	-465,265	24.01%
YoY %	-3.65%	-26.15%	15.38%	8.60%	9.25%	-50.63%	-	-
Horiz. %	138.22%	133.36%	105.72%	124.94%	136.70%	150.63%	100.00%	-
NP	2,443,128	2,367,496	2,517,356	2,476,850	2,495,512	2,549,476	2,164,774	8.37%
YoY %	3.19%	-5.95%	1.64%	-0.75%	-2.12%	17.77%	-	-
Horiz. %	112.86%	109.36%	116.29%	114.42%	115.28%	117.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,631,988	1,568,620	1,706,877	1,675,496	1,683,884	1,720,756	1,487,690	6.34%
YoY %	4.04%	-8.10%	1.87%	-0.50%	-2.14%	15.67%	-	-
Horiz. %	109.70%	105.44%	114.73%	112.62%	113.19%	115.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.84%	20.77%	16.35%	19.01%	20.31%	21.56%	17.69%	-
YoY %	0.34%	27.03%	-13.99%	-6.40%	-5.80%	21.88%	-	-
Horiz. %	117.81%	117.41%	92.43%	107.46%	114.81%	121.88%	100.00%	-
Total Cost	2,008,992	1,966,540	2,031,807	2,060,046	2,202,874	2,141,840	2,213,797	-6.25%
YoY %	2.16%	-3.21%	-1.37%	-6.48%	2.85%	-3.25%	-	-
Horiz. %	90.75%	88.83%	91.78%	93.05%	99.51%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,098,498	11,806,591	11,473,482	11,158,385	10,829,440	10,457,863	10,070,837	12.97%
YoY %	2.47%	2.90%	2.82%	3.04%	3.55%	3.84%	-	-
Horiz. %	120.13%	117.24%	113.93%	110.80%	107.53%	103.84%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	272,347	545,242	398,166	528,372	271,257	541,642	375,310	-19.20%
YoY %	-50.05%	36.94%	-24.64%	94.79%	-49.92%	44.32%	-	-
Horiz. %	72.57%	145.28%	106.09%	140.78%	72.28%	144.32%	100.00%	-
Div Payout %	16.69%	34.76%	23.33%	31.54%	16.11%	31.48%	25.23%	-
YoY %	-51.99%	48.99%	-26.03%	95.78%	-48.82%	24.77%	-	-
Horiz. %	66.15%	137.77%	92.47%	125.01%	63.85%	124.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	12,098,498	11,806,591	11,473,482	11,158,385	10,829,440	10,457,863	10,070,837	12.97%
YoY %	2.47%	2.90%	2.82%	3.04%	3.55%	3.84%	-	-
Horiz. %	120.13%	117.24%	113.93%	110.80%	107.53%	103.84%	100.00%	-
NOSH	1,047,489	1,048,542	1,047,806	1,042,839	1,043,298	1,041,619	1,042,529	0.31%
YoY %	-0.10%	0.07%	0.48%	-0.04%	0.16%	-0.09%	-	-
Horiz. %	100.48%	100.58%	100.51%	100.03%	100.07%	99.91%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	54.88%	54.63%	55.34%	54.59%	53.11%	54.34%	49.44%	-
YoY %	0.46%	-1.28%	1.37%	2.79%	-2.26%	9.91%	-	-
Horiz. %	111.00%	110.50%	111.93%	110.42%	107.42%	109.91%	100.00%	-
ROE	13.49%	13.29%	14.88%	15.02%	15.55%	16.45%	14.77%	-
YoY %	1.50%	-10.69%	-0.93%	-3.41%	-5.47%	11.37%	-	-
Horiz. %	91.33%	89.98%	100.74%	101.69%	105.28%	111.37%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	425.03	413.34	434.16	435.05	450.34	450.39	419.99	0.79%
YoY %	2.83%	-4.80%	-0.20%	-3.40%	-0.01%	7.24%	-	-
Horiz. %	101.20%	98.42%	103.37%	103.59%	107.23%	107.24%	100.00%	-
EPS	155.80	149.60	162.90	160.67	161.40	165.20	142.70	6.01%
YoY %	4.14%	-8.16%	1.39%	-0.45%	-2.30%	15.77%	-	-
Horiz. %	109.18%	104.84%	114.16%	112.59%	113.10%	115.77%	100.00%	-
DPS	26.00	52.00	38.00	50.67	26.00	52.00	36.00	-19.45%
YoY %	-50.00%	36.84%	-25.00%	94.88%	-50.00%	44.44%	-	-
Horiz. %	72.22%	144.44%	105.56%	140.75%	72.22%	144.44%	100.00%	-
NAPS	11.55	11.26	10.95	10.70	10.38	10.04	9.66	12.61%
YoY %	2.58%	2.83%	2.34%	3.08%	3.39%	3.93%	-	-
Horiz. %	119.57%	116.56%	113.35%	110.77%	107.45%	103.93%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,909
RPS	387.98	377.69	396.44	395.37	409.44	408.82	381.57	1.11%
YoY %	2.72%	-4.73%	0.27%	-3.44%	0.15%	7.14%	-	-
Horiz. %	101.68%	98.98%	103.90%	103.62%	107.30%	107.14%	100.00%	-
EPS	142.22	136.70	148.75	146.01	146.74	149.95	129.64	6.35%
YoY %	4.04%	-8.10%	1.88%	-0.50%	-2.14%	15.67%	-	-
Horiz. %	109.70%	105.45%	114.74%	112.63%	113.19%	115.67%	100.00%	-
DPS	23.73	47.51	34.70	46.04	23.64	47.20	32.71	-19.21%
YoY %	-50.05%	36.92%	-24.63%	94.75%	-49.92%	44.30%	-	-
Horiz. %	72.55%	145.25%	106.08%	140.75%	72.27%	144.30%	100.00%	-
NAPS	10.5432	10.2888	9.9985	9.7239	9.4373	9.1135	8.7762	12.97%
YoY %	2.47%	2.90%	2.82%	3.04%	3.55%	3.84%	-	-
Horiz. %	120.13%	117.24%	113.93%	110.80%	107.53%	103.84%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	16.52	17.60	16.14	15.68	15.48	14.52	14.46	-
P/RPS	3.89	4.26	3.72	3.60	3.44	3.22	3.44	8.51%
YoY %	-8.69%	14.52%	3.33%	4.65%	6.83%	-6.40%	-	-
Horiz. %	113.08%	123.84%	108.14%	104.65%	100.00%	93.60%	100.00%	-
P/EPS	10.60	11.76	9.91	9.76	9.59	8.79	10.13	3.06%
YoY %	-9.86%	18.67%	1.54%	1.77%	9.10%	-13.23%	-	-
Horiz. %	104.64%	116.09%	97.83%	96.35%	94.67%	86.77%	100.00%	-
EY	9.43	8.50	10.09	10.25	10.43	11.38	9.87	-2.98%
YoY %	10.94%	-15.76%	-1.56%	-1.73%	-8.35%	15.30%	-	-
Horiz. %	95.54%	86.12%	102.23%	103.85%	105.67%	115.30%	100.00%	-
DY	1.57	2.95	2.35	3.23	1.68	3.58	2.49	-26.40%
YoY %	-46.78%	25.53%	-27.24%	92.26%	-53.07%	43.78%	-	-
Horiz. %	63.05%	118.47%	94.38%	129.72%	67.47%	143.78%	100.00%	-
P/NAPS	1.43	1.56	1.47	1.47	1.49	1.45	1.50	-3.12%
YoY %	-8.33%	6.12%	0.00%	-1.34%	2.76%	-3.33%	-	-
Horiz. %	95.33%	104.00%	98.00%	98.00%	99.33%	96.67%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	25/11/14	26/08/14	21/05/14	25/02/14	26/11/13	29/08/13	-
Price	16.76	18.12	17.04	15.70	15.70	15.30	14.12	-
P/RPS	3.94	4.38	3.92	3.61	3.49	3.40	3.36	11.16%
YoY %	-10.05%	11.73%	8.59%	3.44%	2.65%	1.19%	-	-
Horiz. %	117.26%	130.36%	116.67%	107.44%	103.87%	101.19%	100.00%	-
P/EPS	10.76	12.11	10.46	9.77	9.73	9.26	9.89	5.76%
YoY %	-11.15%	15.77%	7.06%	0.41%	5.08%	-6.37%	-	-
Horiz. %	108.80%	122.45%	105.76%	98.79%	98.38%	93.63%	100.00%	-
EY	9.30	8.26	9.56	10.23	10.28	10.80	10.11	-5.40%
YoY %	12.59%	-13.60%	-6.55%	-0.49%	-4.81%	6.82%	-	-
Horiz. %	91.99%	81.70%	94.56%	101.19%	101.68%	106.82%	100.00%	-
DY	1.55	2.87	2.23	3.23	1.66	3.40	2.55	-28.17%
YoY %	-45.99%	28.70%	-30.96%	94.58%	-51.18%	33.33%	-	-
Horiz. %	60.78%	112.55%	87.45%	126.67%	65.10%	133.33%	100.00%	-
P/NAPS	1.45	1.61	1.56	1.47	1.51	1.52	1.46	-0.45%
YoY %	-9.94%	3.21%	6.12%	-2.65%	-0.66%	4.11%	-	-
Horiz. %	99.32%	110.27%	106.85%	100.68%	103.42%	104.11%	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