[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 20.74%
YoY- 10.88%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,031,122 2,644,767 1,278,752 5,034,562 3,761,498 2,535,915 1,181,462 126.81%
PBT 2,707,958 1,765,189 840,461 3,089,949 2,321,823 1,558,008 725,514 140.81%
Tax -506,588 -325,315 -150,374 -773,065 -447,393 -310,905 -142,154 133.48%
NP 2,201,370 1,439,874 690,087 2,316,884 1,874,430 1,247,103 583,360 142.58%
-
NP to SH 1,453,152 950,595 455,252 1,506,765 1,247,971 829,225 386,192 142.11%
-
Tax Rate 18.71% 18.43% 17.89% 25.02% 19.27% 19.96% 19.59% -
Total Cost 1,829,752 1,204,893 588,665 2,717,678 1,887,068 1,288,812 598,102 110.88%
-
Net Worth 17,622,136 17,327,505 17,109,476 16,661,945 16,616,044 16,179,988 15,916,059 7.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 457,420 149,177 149,177 436,056 436,056 149,177 149,177 111.20%
Div Payout % 31.48% 15.69% 32.77% 28.94% 34.94% 17.99% 38.63% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 17,622,136 17,327,505 17,109,476 16,661,945 16,616,044 16,179,988 15,916,059 7.03%
NOSH 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 54.61% 54.44% 53.97% 46.02% 49.83% 49.18% 49.38% -
ROE 8.25% 5.49% 2.66% 9.04% 7.51% 5.13% 2.43% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 352.51 230.48 111.44 438.74 327.79 220.99 102.96 127.33%
EPS 127.10 83.10 39.80 131.80 109.10 72.50 33.80 142.01%
DPS 40.00 13.00 13.00 38.00 38.00 13.00 13.00 111.69%
NAPS 15.41 15.10 14.91 14.52 14.48 14.10 13.87 7.27%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 355.24 233.07 112.69 443.66 331.48 223.47 104.11 126.81%
EPS 128.06 83.77 40.12 132.78 109.98 73.07 34.03 142.13%
DPS 40.31 13.15 13.15 38.43 38.43 13.15 13.15 111.16%
NAPS 15.5293 15.2696 15.0775 14.6831 14.6427 14.2584 14.0258 7.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.26 17.88 16.60 16.80 15.90 14.22 15.42 -
P/RPS 5.46 7.76 14.90 3.83 4.85 6.43 14.98 -49.00%
P/EPS 15.16 21.58 41.84 12.79 14.62 19.68 45.82 -52.19%
EY 6.60 4.63 2.39 7.82 6.84 5.08 2.18 109.41%
DY 2.08 0.73 0.78 2.26 2.39 0.91 0.84 83.13%
P/NAPS 1.25 1.18 1.11 1.16 1.10 1.01 1.11 8.24%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 30/11/17 24/08/17 29/05/17 21/02/17 22/11/16 -
Price 18.50 18.46 16.06 16.70 16.42 15.20 15.10 -
P/RPS 5.25 8.01 14.41 3.81 5.01 6.88 14.67 -49.62%
P/EPS 14.56 22.28 40.48 12.72 15.10 21.03 44.87 -52.81%
EY 6.87 4.49 2.47 7.86 6.62 4.75 2.23 111.86%
DY 2.16 0.70 0.81 2.28 2.31 0.86 0.86 84.87%
P/NAPS 1.20 1.22 1.08 1.15 1.13 1.08 1.09 6.62%

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