[HLFG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 50.5%
YoY- 29.27%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,644,767 1,278,752 5,034,562 3,761,498 2,535,915 1,181,462 4,543,328 -30.21%
PBT 1,765,189 840,461 3,089,949 2,321,823 1,558,008 725,514 2,565,038 -22.00%
Tax -325,315 -150,374 -773,065 -447,393 -310,905 -142,154 -501,494 -25.00%
NP 1,439,874 690,087 2,316,884 1,874,430 1,247,103 583,360 2,063,544 -21.27%
-
NP to SH 950,595 455,252 1,506,765 1,247,971 829,225 386,192 1,358,895 -21.14%
-
Tax Rate 18.43% 17.89% 25.02% 19.27% 19.96% 19.59% 19.55% -
Total Cost 1,204,893 588,665 2,717,678 1,887,068 1,288,812 598,102 2,479,784 -38.11%
-
Net Worth 17,327,505 17,109,476 16,661,945 16,616,044 16,179,988 15,916,059 15,399,676 8.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 149,177 149,177 436,056 436,056 149,177 149,177 436,056 -50.98%
Div Payout % 15.69% 32.77% 28.94% 34.94% 17.99% 38.63% 32.09% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 17,327,505 17,109,476 16,661,945 16,616,044 16,179,988 15,916,059 15,399,676 8.15%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 54.44% 53.97% 46.02% 49.83% 49.18% 49.38% 45.42% -
ROE 5.49% 2.66% 9.04% 7.51% 5.13% 2.43% 8.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 230.48 111.44 438.74 327.79 220.99 102.96 395.93 -30.21%
EPS 83.10 39.80 131.80 109.10 72.50 33.80 123.20 -23.03%
DPS 13.00 13.00 38.00 38.00 13.00 13.00 38.00 -50.98%
NAPS 15.10 14.91 14.52 14.48 14.10 13.87 13.42 8.15%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 233.07 112.69 443.66 331.48 223.47 104.11 400.37 -30.21%
EPS 83.77 40.12 132.78 109.98 73.07 34.03 119.75 -21.14%
DPS 13.15 13.15 38.43 38.43 13.15 13.15 38.43 -50.98%
NAPS 15.2696 15.0775 14.6831 14.6427 14.2584 14.0258 13.5708 8.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 17.88 16.60 16.80 15.90 14.22 15.42 14.68 -
P/RPS 7.76 14.90 3.83 4.85 6.43 14.98 3.71 63.33%
P/EPS 21.58 41.84 12.79 14.62 19.68 45.82 12.40 44.53%
EY 4.63 2.39 7.82 6.84 5.08 2.18 8.07 -30.88%
DY 0.73 0.78 2.26 2.39 0.91 0.84 2.59 -56.91%
P/NAPS 1.18 1.11 1.16 1.10 1.01 1.11 1.09 5.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 24/08/17 29/05/17 21/02/17 22/11/16 29/08/16 -
Price 18.46 16.06 16.70 16.42 15.20 15.10 16.10 -
P/RPS 8.01 14.41 3.81 5.01 6.88 14.67 4.07 56.85%
P/EPS 22.28 40.48 12.72 15.10 21.03 44.87 13.60 38.84%
EY 4.49 2.47 7.86 6.62 4.75 2.23 7.36 -28.00%
DY 0.70 0.81 2.28 2.31 0.86 0.86 2.36 -55.42%
P/NAPS 1.22 1.08 1.15 1.13 1.08 1.09 1.20 1.10%

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