[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 35.47%
YoY- 20.6%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,402,673 2,349,193 1,172,829 4,378,571 3,324,813 2,241,359 1,080,379 115.01%
PBT 2,293,612 1,565,753 812,576 2,630,039 2,064,619 1,446,083 688,713 123.17%
Tax -435,974 -317,997 -175,207 -465,265 -453,586 -313,852 -170,477 87.11%
NP 1,857,638 1,247,756 637,369 2,164,774 1,611,033 1,132,231 518,236 134.40%
-
NP to SH 1,256,622 841,942 430,189 1,487,690 1,098,129 778,093 347,197 135.91%
-
Tax Rate 19.01% 20.31% 21.56% 17.69% 21.97% 21.70% 24.75% -
Total Cost 1,545,035 1,101,437 535,460 2,213,797 1,713,780 1,109,128 562,143 96.33%
-
Net Worth 11,158,386 10,829,440 10,457,863 10,070,837 9,899,799 9,622,138 9,158,100 14.09%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 396,279 135,628 135,410 375,310 374,362 135,230 135,136 105.00%
Div Payout % 31.54% 16.11% 31.48% 25.23% 34.09% 17.38% 38.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 11,158,386 10,829,440 10,457,863 10,070,837 9,899,799 9,622,138 9,158,100 14.09%
NOSH 1,042,839 1,043,298 1,041,619 1,042,529 1,039,894 1,040,231 1,039,511 0.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 54.59% 53.11% 54.34% 49.44% 48.45% 50.52% 47.97% -
ROE 11.26% 7.77% 4.11% 14.77% 11.09% 8.09% 3.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 326.29 225.17 112.60 419.99 319.73 215.47 103.93 114.55%
EPS 120.50 80.70 41.30 142.70 105.60 74.80 33.40 135.41%
DPS 38.00 13.00 13.00 36.00 36.00 13.00 13.00 104.57%
NAPS 10.70 10.38 10.04 9.66 9.52 9.25 8.81 13.84%
Adjusted Per Share Value based on latest NOSH - 1,041,606
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 299.86 207.02 103.35 385.86 292.99 197.52 95.21 115.01%
EPS 110.74 74.20 37.91 131.10 96.77 68.57 30.60 135.90%
DPS 34.92 11.95 11.93 33.07 32.99 11.92 11.91 104.98%
NAPS 9.8332 9.5433 9.2159 8.8748 8.7241 8.4794 8.0705 14.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 15.68 15.48 14.52 14.46 14.94 13.20 11.86 -
P/RPS 4.81 6.87 12.90 3.44 4.67 6.13 11.41 -43.80%
P/EPS 13.01 19.18 35.16 10.13 14.15 17.65 35.51 -48.82%
EY 7.68 5.21 2.84 9.87 7.07 5.67 2.82 95.13%
DY 2.42 0.84 0.90 2.49 2.41 0.98 1.10 69.23%
P/NAPS 1.47 1.49 1.45 1.50 1.57 1.43 1.35 5.84%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 26/11/13 29/08/13 09/05/13 22/02/13 14/11/12 -
Price 15.70 15.70 15.30 14.12 15.96 13.70 12.70 -
P/RPS 4.81 6.97 13.59 3.36 4.99 6.36 12.22 -46.32%
P/EPS 13.03 19.45 37.05 9.89 15.11 18.32 38.02 -51.05%
EY 7.68 5.14 2.70 10.11 6.62 5.46 2.63 104.43%
DY 2.42 0.83 0.85 2.55 2.26 0.95 1.02 77.98%
P/NAPS 1.47 1.51 1.52 1.46 1.68 1.48 1.44 1.38%

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