[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	4,490,944	3,272,018	2,226,060	1,083,509	4,549,163	3,402,673	2,349,193	54.21%
YoY %	37.25%	46.99%	105.45%	-76.18%	33.69%	44.84%	-	-
Horiz. %	191.17%	139.28%	94.76%	46.12%	193.65%	144.84%	100.00%	-
PBT	3,023,285	2,242,831	1,543,115	746,993	3,009,223	2,293,612	1,565,753	55.24%
YoY %	34.80%	45.34%	106.58%	-75.18%	31.20%	46.49%	-	-
Horiz. %	193.09%	143.24%	98.55%	47.71%	192.19%	146.49%	100.00%	-
Tax	-562,908	-472,117	-321,551	-155,119	-491,867	-435,974	-317,997	46.48%
YoY %	-19.23%	-46.82%	-107.29%	68.46%	-12.82%	-37.10%	-	-
Horiz. %	177.02%	148.47%	101.12%	48.78%	154.68%	137.10%	100.00%	-
NP	2,460,377	1,770,714	1,221,564	591,874	2,517,356	1,857,638	1,247,756	57.44%
YoY %	38.95%	44.95%	106.39%	-76.49%	35.51%	48.88%	-	-
Horiz. %	197.18%	141.91%	97.90%	47.44%	201.75%	148.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,620,743	1,179,493	815,994	392,155	1,706,877	1,256,622	841,942	54.93%
YoY %	37.41%	44.55%	108.08%	-77.02%	35.83%	49.25%	-	-
Horiz. %	192.50%	140.09%	96.92%	46.58%	202.73%	149.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	21.05%	20.84%	20.77%	16.35%	19.01%	20.31%	-
YoY %	-11.54%	1.01%	0.34%	27.03%	-13.99%	-6.40%	-	-
Horiz. %	91.68%	103.64%	102.61%	102.26%	80.50%	93.60%	100.00%	-
Total Cost	2,030,567	1,501,304	1,004,496	491,635	2,031,807	1,545,035	1,101,437	50.51%
YoY %	35.25%	49.46%	104.32%	-75.80%	31.51%	40.27%	-	-
Horiz. %	184.36%	136.30%	91.20%	44.64%	184.47%	140.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,108,795	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	399,146	398,052	136,173	136,310	398,166	396,279	135,628	105.76%
YoY %	0.27%	192.31%	-0.10%	-65.77%	0.48%	192.18%	-	-
Horiz. %	294.29%	293.49%	100.40%	100.50%	293.57%	292.18%	100.00%	-
Div Payout %	24.63%	33.75%	16.69%	34.76%	23.33%	31.54%	16.11%	-
YoY %	-27.02%	102.22%	-51.99%	48.99%	-26.03%	95.78%	-	-
Horiz. %	152.89%	209.50%	103.60%	215.77%	144.82%	195.78%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	13,108,795	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-
NOSH	1,050,384	1,047,507	1,047,489	1,048,542	1,047,806	1,042,839	1,043,298	0.45%
YoY %	0.27%	0.00%	-0.10%	0.07%	0.48%	-0.04%	-	-
Horiz. %	100.68%	100.40%	100.40%	100.50%	100.43%	99.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	54.79%	54.12%	54.88%	54.63%	55.34%	54.59%	53.11%	-
YoY %	1.24%	-1.38%	0.46%	-1.28%	1.37%	2.79%	-	-
Horiz. %	103.16%	101.90%	103.33%	102.86%	104.20%	102.79%	100.00%	-
ROE	12.36%	9.41%	6.74%	3.32%	14.88%	11.26%	7.77%	-
YoY %	31.35%	39.61%	103.01%	-77.69%	32.15%	44.92%	-	-
Horiz. %	159.07%	121.11%	86.74%	42.73%	191.51%	144.92%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	427.55	312.36	212.51	103.33	434.16	326.29	225.17	53.51%
YoY %	36.88%	46.99%	105.66%	-76.20%	33.06%	44.91%	-	-
Horiz. %	189.88%	138.72%	94.38%	45.89%	192.81%	144.91%	100.00%	-
EPS	154.30	112.60	77.90	37.40	162.90	120.50	80.70	54.23%
YoY %	37.03%	44.54%	108.29%	-77.04%	35.19%	49.32%	-	-
Horiz. %	191.20%	139.53%	96.53%	46.34%	201.86%	149.32%	100.00%	-
DPS	38.00	38.00	13.00	13.00	38.00	38.00	13.00	104.83%
YoY %	0.00%	192.31%	0.00%	-65.79%	0.00%	192.31%	-	-
Horiz. %	292.31%	292.31%	100.00%	100.00%	292.31%	292.31%	100.00%	-
NAPS	12.48	11.96	11.55	11.26	10.95	10.70	10.38	13.10%
YoY %	4.35%	3.55%	2.58%	2.83%	2.34%	3.08%	-	-
Horiz. %	120.23%	115.22%	111.27%	108.48%	105.49%	103.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,542
RPS	391.36	285.14	193.99	94.42	396.44	296.52	204.72	54.21%
YoY %	37.25%	46.99%	105.45%	-76.18%	33.70%	44.84%	-	-
Horiz. %	191.17%	139.28%	94.76%	46.12%	193.65%	144.84%	100.00%	-
EPS	141.24	102.79	71.11	34.17	148.75	109.51	73.37	54.93%
YoY %	37.41%	44.55%	108.11%	-77.03%	35.83%	49.26%	-	-
Horiz. %	192.50%	140.10%	96.92%	46.57%	202.74%	149.26%	100.00%	-
DPS	34.78	34.69	11.87	11.88	34.70	34.53	11.82	105.74%
YoY %	0.26%	192.25%	-0.08%	-65.76%	0.49%	192.13%	-	-
Horiz. %	294.25%	293.49%	100.42%	100.51%	293.57%	292.13%	100.00%	-
NAPS	11.4236	10.9176	10.5432	10.2888	9.9985	9.7239	9.4373	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	15.16	16.96	16.52	17.60	16.14	15.68	15.48	-
P/RPS	3.55	5.43	7.77	17.03	3.72	4.81	6.87	-35.68%
YoY %	-34.62%	-30.12%	-54.37%	357.80%	-22.66%	-29.99%	-	-
Horiz. %	51.67%	79.04%	113.10%	247.89%	54.15%	70.01%	100.00%	-
P/EPS	9.83	15.06	21.21	47.06	9.91	13.01	19.18	-36.03%
YoY %	-34.73%	-29.00%	-54.93%	374.87%	-23.83%	-32.17%	-	-
Horiz. %	51.25%	78.52%	110.58%	245.36%	51.67%	67.83%	100.00%	-
EY	10.18	6.64	4.72	2.13	10.09	7.68	5.21	56.48%
YoY %	53.31%	40.68%	121.60%	-78.89%	31.38%	47.41%	-	-
Horiz. %	195.39%	127.45%	90.60%	40.88%	193.67%	147.41%	100.00%	-
DY	2.51	2.24	0.79	0.74	2.35	2.42	0.84	107.87%
YoY %	12.05%	183.54%	6.76%	-68.51%	-2.89%	188.10%	-	-
Horiz. %	298.81%	266.67%	94.05%	88.10%	279.76%	288.10%	100.00%	-
P/NAPS	1.21	1.42	1.43	1.56	1.47	1.47	1.49	-12.99%
YoY %	-14.79%	-0.70%	-8.33%	6.12%	0.00%	-1.34%	-	-
Horiz. %	81.21%	95.30%	95.97%	104.70%	98.66%	98.66%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	26/05/15	25/02/15	25/11/14	26/08/14	21/05/14	25/02/14	-
Price	13.22	15.80	16.76	18.12	17.04	15.70	15.70	-
P/RPS	3.09	5.06	7.89	17.54	3.92	4.81	6.97	-41.94%
YoY %	-38.93%	-35.87%	-55.02%	347.45%	-18.50%	-30.99%	-	-
Horiz. %	44.33%	72.60%	113.20%	251.65%	56.24%	69.01%	100.00%	-
P/EPS	8.57	14.03	21.51	48.45	10.46	13.03	19.45	-42.18%
YoY %	-38.92%	-34.77%	-55.60%	363.19%	-19.72%	-33.01%	-	-
Horiz. %	44.06%	72.13%	110.59%	249.10%	53.78%	66.99%	100.00%	-
EY	11.67	7.13	4.65	2.06	9.56	7.68	5.14	73.00%
YoY %	63.67%	53.33%	125.73%	-78.45%	24.48%	49.42%	-	-
Horiz. %	227.04%	138.72%	90.47%	40.08%	185.99%	149.42%	100.00%	-
DY	2.87	2.41	0.78	0.72	2.23	2.42	0.83	129.18%
YoY %	19.09%	208.97%	8.33%	-67.71%	-7.85%	191.57%	-	-
Horiz. %	345.78%	290.36%	93.98%	86.75%	268.67%	291.57%	100.00%	-
P/NAPS	1.06	1.32	1.45	1.61	1.56	1.47	1.51	-21.06%
YoY %	-19.70%	-8.97%	-9.94%	3.21%	6.12%	-2.65%	-	-
Horiz. %	70.20%	87.42%	96.03%	106.62%	103.31%	97.35%	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