[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	5,278,010	3,936,162	2,628,457	1,383,165	5,350,991	4,031,122	2,644,767	58.71%
YoY %	34.09%	49.75%	90.03%	-74.15%	32.74%	52.42%	-	-
Horiz. %	199.56%	148.83%	99.38%	52.30%	202.32%	152.42%	100.00%	-
PBT	3,505,640	2,665,743	1,806,630	929,106	3,578,585	2,707,958	1,765,189	58.19%
YoY %	31.51%	47.55%	94.45%	-74.04%	32.15%	53.41%	-	-
Horiz. %	198.60%	151.02%	102.35%	52.63%	202.73%	153.41%	100.00%	-
Tax	-591,379	-462,215	-305,080	-159,499	-684,059	-506,588	-325,315	49.11%
YoY %	-27.94%	-51.51%	-91.27%	76.68%	-35.03%	-55.72%	-	-
Horiz. %	181.79%	142.08%	93.78%	49.03%	210.28%	155.72%	100.00%	-
NP	2,914,261	2,203,528	1,501,550	769,607	2,894,526	2,201,370	1,439,874	60.21%
YoY %	32.25%	46.75%	95.11%	-73.41%	31.49%	52.89%	-	-
Horiz. %	202.40%	153.04%	104.28%	53.45%	201.03%	152.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,919,359	1,450,657	987,242	505,695	1,907,442	1,453,152	950,595	59.95%
YoY %	32.31%	46.94%	95.22%	-73.49%	31.26%	52.87%	-	-
Horiz. %	201.91%	152.61%	103.86%	53.20%	200.66%	152.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.87%	17.34%	16.89%	17.17%	19.12%	18.71%	18.43%	-
YoY %	-2.71%	2.66%	-1.63%	-10.20%	2.19%	1.52%	-	-
Horiz. %	91.54%	94.09%	91.64%	93.16%	103.74%	101.52%	100.00%	-
Total Cost	2,363,749	1,732,634	1,126,907	613,558	2,456,465	1,829,752	1,204,893	56.90%
YoY %	36.43%	53.75%	83.67%	-75.02%	34.25%	51.86%	-	-
Horiz. %	196.18%	143.80%	93.53%	50.92%	203.87%	151.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	17,622,136	17,327,505	7.08%
YoY %	0.26%	2.96%	2.27%	2.17%	0.99%	1.70%	-	-
Horiz. %	110.78%	110.50%	107.32%	104.93%	102.71%	101.70%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	480,466	481,534	149,130	148,849	457,798	457,420	149,177	118.56%
YoY %	-0.22%	222.90%	0.19%	-67.49%	0.08%	206.63%	-	-
Horiz. %	322.08%	322.79%	99.97%	99.78%	306.88%	306.63%	100.00%	-
Div Payout %	25.03%	33.19%	15.11%	29.43%	24.00%	31.48%	15.69%	-
YoY %	-24.59%	119.66%	-48.66%	22.63%	-23.76%	100.64%	-	-
Horiz. %	159.53%	211.54%	96.30%	187.57%	152.96%	200.64%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	17,622,136	17,327,505	7.08%
YoY %	0.26%	2.96%	2.27%	2.17%	0.99%	1.70%	-	-
Horiz. %	110.78%	110.50%	107.32%	104.93%	102.71%	101.70%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	55.22%	55.98%	57.13%	55.64%	54.09%	54.61%	54.44%	-
YoY %	-1.36%	-2.01%	2.68%	2.87%	-0.95%	0.31%	-	-
Horiz. %	101.43%	102.83%	104.94%	102.20%	99.36%	100.31%	100.00%	-
ROE	10.00%	7.58%	5.31%	2.78%	10.72%	8.25%	5.49%	-
YoY %	31.93%	42.75%	91.01%	-74.07%	29.94%	50.27%	-	-
Horiz. %	182.15%	138.07%	96.72%	50.64%	195.26%	150.27%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	461.38	343.32	229.13	120.80	467.54	352.51	230.48	59.03%
YoY %	34.39%	49.84%	89.68%	-74.16%	32.63%	52.95%	-	-
Horiz. %	200.18%	148.96%	99.41%	52.41%	202.85%	152.95%	100.00%	-
EPS	167.80	126.70	86.20	44.20	166.80	127.10	83.10	59.96%
YoY %	32.44%	46.98%	95.02%	-73.50%	31.24%	52.95%	-	-
Horiz. %	201.93%	152.47%	103.73%	53.19%	200.72%	152.95%	100.00%	-
DPS	42.00	42.00	13.00	13.00	40.00	40.00	13.00	119.01%
YoY %	0.00%	223.08%	0.00%	-67.50%	0.00%	207.69%	-	-
Horiz. %	323.08%	323.08%	100.00%	100.00%	307.69%	307.69%	100.00%	-
NAPS	16.78	16.70	16.21	15.88	15.55	15.41	15.10	7.30%
YoY %	0.48%	3.02%	2.08%	2.12%	0.91%	2.05%	-	-
Horiz. %	111.13%	110.60%	107.35%	105.17%	102.98%	102.05%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	459.95	343.02	229.06	120.54	466.31	351.29	230.48	58.70%
YoY %	34.09%	49.75%	90.03%	-74.15%	32.74%	52.42%	-	-
Horiz. %	199.56%	148.83%	99.38%	52.30%	202.32%	152.42%	100.00%	-
EPS	167.26	126.42	86.03	44.07	166.22	126.63	83.10	59.61%
YoY %	32.31%	46.95%	95.21%	-73.49%	31.26%	52.38%	-	-
Horiz. %	201.28%	152.13%	103.53%	53.03%	200.02%	152.38%	100.00%	-
DPS	41.87	41.96	13.00	12.97	39.89	39.86	13.00	118.55%
YoY %	-0.21%	222.77%	0.23%	-67.49%	0.08%	206.62%	-	-
Horiz. %	322.08%	322.77%	100.00%	99.77%	306.85%	306.62%	100.00%	-
NAPS	16.7281	16.6853	16.2049	15.8451	15.509	15.3568	15.10	7.08%
YoY %	0.26%	2.96%	2.27%	2.17%	0.99%	1.70%	-	-
Horiz. %	110.78%	110.50%	107.32%	104.93%	102.71%	101.70%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	18.54	19.18	18.56	19.30	18.00	19.26	17.88	-
P/RPS	4.02	5.59	8.10	15.98	3.85	5.46	7.76	-35.57%
YoY %	-28.09%	-30.99%	-49.31%	315.06%	-29.49%	-29.64%	-	-
Horiz. %	51.80%	72.04%	104.38%	205.93%	49.61%	70.36%	100.00%	-
P/EPS	11.05	15.16	21.57	43.70	10.80	15.16	21.58	-36.07%
YoY %	-27.11%	-29.72%	-50.64%	304.63%	-28.76%	-29.75%	-	-
Horiz. %	51.20%	70.25%	99.95%	202.50%	50.05%	70.25%	100.00%	-
EY	9.05	6.60	4.64	2.29	9.26	6.60	4.63	56.52%
YoY %	37.12%	42.24%	102.62%	-75.27%	40.30%	42.55%	-	-
Horiz. %	195.46%	142.55%	100.22%	49.46%	200.00%	142.55%	100.00%	-
DY	2.27	2.19	0.70	0.67	2.22	2.08	0.73	113.48%
YoY %	3.65%	212.86%	4.48%	-69.82%	6.73%	184.93%	-	-
Horiz. %	310.96%	300.00%	95.89%	91.78%	304.11%	284.93%	100.00%	-
P/NAPS	1.10	1.15	1.14	1.22	1.16	1.25	1.18	-4.58%
YoY %	-4.35%	0.88%	-6.56%	5.17%	-7.20%	5.93%	-	-
Horiz. %	93.22%	97.46%	96.61%	103.39%	98.31%	105.93%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/05/19	26/02/19	28/11/18	28/08/18	30/05/18	26/02/18	-
Price	16.04	18.92	20.10	19.18	18.60	18.50	18.46	-
P/RPS	3.48	5.51	8.77	15.88	3.98	5.25	8.01	-42.72%
YoY %	-36.84%	-37.17%	-44.77%	298.99%	-24.19%	-34.46%	-	-
Horiz. %	43.45%	68.79%	109.49%	198.25%	49.69%	65.54%	100.00%	-
P/EPS	9.56	14.95	23.36	43.43	11.16	14.56	22.28	-43.19%
YoY %	-36.05%	-36.00%	-46.21%	289.16%	-23.35%	-34.65%	-	-
Horiz. %	42.91%	67.10%	104.85%	194.93%	50.09%	65.35%	100.00%	-
EY	10.46	6.69	4.28	2.30	8.96	6.87	4.49	76.00%
YoY %	56.35%	56.31%	86.09%	-74.33%	30.42%	53.01%	-	-
Horiz. %	232.96%	149.00%	95.32%	51.22%	199.55%	153.01%	100.00%	-
DY	2.62	2.22	0.65	0.68	2.15	2.16	0.70	141.64%
YoY %	18.02%	241.54%	-4.41%	-68.37%	-0.46%	208.57%	-	-
Horiz. %	374.29%	317.14%	92.86%	97.14%	307.14%	308.57%	100.00%	-
P/NAPS	0.96	1.13	1.24	1.21	1.20	1.20	1.22	-14.80%
YoY %	-15.04%	-8.87%	2.48%	0.83%	0.00%	-1.64%	-	-
Horiz. %	78.69%	92.62%	101.64%	99.18%	98.36%	98.36%	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