[HLFG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	2,686,167	1,326,166	5,278,010	3,936,162	2,628,457	1,383,165	5,350,991	-36.75%
YoY %	102.55%	-74.87%	34.09%	49.75%	90.03%	-74.15%	-	-
Horiz. %	50.20%	24.78%	98.64%	73.56%	49.12%	25.85%	100.00%	-
PBT	1,837,881	913,649	3,505,640	2,665,743	1,806,630	929,106	3,578,585	-35.79%
YoY %	101.16%	-73.94%	31.51%	47.55%	94.45%	-74.04%	-	-
Horiz. %	51.36%	25.53%	97.96%	74.49%	50.48%	25.96%	100.00%	-
Tax	-337,218	-170,175	-591,379	-462,215	-305,080	-159,499	-684,059	-37.51%
YoY %	-98.16%	71.22%	-27.94%	-51.51%	-91.27%	76.68%	-	-
Horiz. %	49.30%	24.88%	86.45%	67.57%	44.60%	23.32%	100.00%	-
NP	1,500,663	743,474	2,914,261	2,203,528	1,501,550	769,607	2,894,526	-35.38%
YoY %	101.84%	-74.49%	32.25%	46.75%	95.11%	-73.41%	-	-
Horiz. %	51.84%	25.69%	100.68%	76.13%	51.88%	26.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	993,161	490,201	1,919,359	1,450,657	987,242	505,695	1,907,442	-35.20%
YoY %	102.60%	-74.46%	32.31%	46.94%	95.22%	-73.49%	-	-
Horiz. %	52.07%	25.70%	100.62%	76.05%	51.76%	26.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.35%	18.63%	16.87%	17.34%	16.89%	17.17%	19.12%	-
YoY %	-1.50%	10.43%	-2.71%	2.66%	-1.63%	-10.20%	-	-
Horiz. %	95.97%	97.44%	88.23%	90.69%	88.34%	89.80%	100.00%	-
Total Cost	1,185,504	582,692	2,363,749	1,732,634	1,126,907	613,558	2,456,465	-38.39%
YoY %	103.45%	-75.35%	36.43%	53.75%	83.67%	-75.02%	-	-
Horiz. %	48.26%	23.72%	96.23%	70.53%	45.88%	24.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	147,672	147,978	480,466	481,534	149,130	148,849	457,798	-52.86%
YoY %	-0.21%	-69.20%	-0.22%	222.90%	0.19%	-67.49%	-	-
Horiz. %	32.26%	32.32%	104.95%	105.18%	32.58%	32.51%	100.00%	-
Div Payout %	14.87%	30.19%	25.03%	33.19%	15.11%	29.43%	24.00%	-
YoY %	-50.75%	20.62%	-24.59%	119.66%	-48.66%	22.63%	-	-
Horiz. %	61.96%	125.79%	104.29%	138.29%	62.96%	122.62%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	55.87%	56.06%	55.22%	55.98%	57.13%	55.64%	54.09%	-
YoY %	-0.34%	1.52%	-1.36%	-2.01%	2.68%	2.87%	-	-
Horiz. %	103.29%	103.64%	102.09%	103.49%	105.62%	102.87%	100.00%	-
ROE	5.02%	2.51%	10.00%	7.58%	5.31%	2.78%	10.72%	-
YoY %	100.00%	-74.90%	31.93%	42.75%	91.01%	-74.07%	-	-
Horiz. %	46.83%	23.41%	93.28%	70.71%	49.53%	25.93%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	236.47	116.50	461.38	343.32	229.13	120.80	467.54	-36.44%
YoY %	102.98%	-74.75%	34.39%	49.84%	89.68%	-74.16%	-	-
Horiz. %	50.58%	24.92%	98.68%	73.43%	49.01%	25.84%	100.00%	-
EPS	87.40	43.10	167.80	126.70	86.20	44.20	166.80	-34.92%
YoY %	102.78%	-74.31%	32.44%	46.98%	95.02%	-73.50%	-	-
Horiz. %	52.40%	25.84%	100.60%	75.96%	51.68%	26.50%	100.00%	-
DPS	13.00	13.00	42.00	42.00	13.00	13.00	40.00	-52.63%
YoY %	0.00%	-69.05%	0.00%	223.08%	0.00%	-67.50%	-	-
Horiz. %	32.50%	32.50%	105.00%	105.00%	32.50%	32.50%	100.00%	-
NAPS	17.43	17.13	16.78	16.70	16.21	15.88	15.55	7.88%
YoY %	1.75%	2.09%	0.48%	3.02%	2.08%	2.12%	-	-
Horiz. %	112.09%	110.16%	107.91%	107.40%	104.24%	102.12%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	236.71	116.87	465.12	346.87	231.63	121.89	471.55	-36.75%
YoY %	102.54%	-74.87%	34.09%	49.75%	90.03%	-74.15%	-	-
Horiz. %	50.20%	24.78%	98.64%	73.56%	49.12%	25.85%	100.00%	-
EPS	87.52	43.20	169.14	127.84	87.00	44.56	168.09	-35.20%
YoY %	102.59%	-74.46%	32.31%	46.94%	95.24%	-73.49%	-	-
Horiz. %	52.07%	25.70%	100.62%	76.05%	51.76%	26.51%	100.00%	-
DPS	13.01	13.04	42.34	42.43	13.14	13.12	40.34	-52.87%
YoY %	-0.23%	-69.20%	-0.21%	222.91%	0.15%	-67.48%	-	-
Horiz. %	32.25%	32.33%	104.96%	105.18%	32.57%	32.52%	100.00%	-
NAPS	17.448	17.1832	16.916	16.8728	16.387	16.0232	15.6833	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	16.90	16.26	18.54	19.18	18.56	19.30	18.00	-
P/RPS	7.15	13.96	4.02	5.59	8.10	15.98	3.85	50.91%
YoY %	-48.78%	247.26%	-28.09%	-30.99%	-49.31%	315.06%	-	-
Horiz. %	185.71%	362.60%	104.42%	145.19%	210.39%	415.06%	100.00%	-
P/EPS	19.33	37.76	11.05	15.16	21.57	43.70	10.80	47.25%
YoY %	-48.81%	241.72%	-27.11%	-29.72%	-50.64%	304.63%	-	-
Horiz. %	178.98%	349.63%	102.31%	140.37%	199.72%	404.63%	100.00%	-
EY	5.17	2.65	9.05	6.60	4.64	2.29	9.26	-32.12%
YoY %	95.09%	-70.72%	37.12%	42.24%	102.62%	-75.27%	-	-
Horiz. %	55.83%	28.62%	97.73%	71.27%	50.11%	24.73%	100.00%	-
DY	0.77	0.80	2.27	2.19	0.70	0.67	2.22	-50.53%
YoY %	-3.75%	-64.76%	3.65%	212.86%	4.48%	-69.82%	-	-
Horiz. %	34.68%	36.04%	102.25%	98.65%	31.53%	30.18%	100.00%	-
P/NAPS	0.97	0.95	1.10	1.15	1.14	1.22	1.16	-11.21%
YoY %	2.11%	-13.64%	-4.35%	0.88%	-6.56%	5.17%	-	-
Horiz. %	83.62%	81.90%	94.83%	99.14%	98.28%	105.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	27/11/19	28/08/19	28/05/19	26/02/19	28/11/18	28/08/18	-
Price	15.70	16.76	16.04	18.92	20.10	19.18	18.60	-
P/RPS	6.64	14.39	3.48	5.51	8.77	15.88	3.98	40.53%
YoY %	-53.86%	313.51%	-36.84%	-37.17%	-44.77%	298.99%	-	-
Horiz. %	166.83%	361.56%	87.44%	138.44%	220.35%	398.99%	100.00%	-
P/EPS	17.96	38.92	9.56	14.95	23.36	43.43	11.16	37.20%
YoY %	-53.85%	307.11%	-36.05%	-36.00%	-46.21%	289.16%	-	-
Horiz. %	160.93%	348.75%	85.66%	133.96%	209.32%	389.16%	100.00%	-
EY	5.57	2.57	10.46	6.69	4.28	2.30	8.96	-27.09%
YoY %	116.73%	-75.43%	56.35%	56.31%	86.09%	-74.33%	-	-
Horiz. %	62.17%	28.68%	116.74%	74.67%	47.77%	25.67%	100.00%	-
DY	0.83	0.78	2.62	2.22	0.65	0.68	2.15	-46.88%
YoY %	6.41%	-70.23%	18.02%	241.54%	-4.41%	-68.37%	-	-
Horiz. %	38.60%	36.28%	121.86%	103.26%	30.23%	31.63%	100.00%	-
P/NAPS	0.90	0.98	0.96	1.13	1.24	1.21	1.20	-17.40%
YoY %	-8.16%	2.08%	-15.04%	-8.87%	2.48%	0.83%	-	-
Horiz. %	75.00%	81.67%	80.00%	94.17%	103.33%	100.83%	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