[HLFG] QoQ TTM Result on 31-Mar-2001 [#3]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -29.12%
YoY- -15.4%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 3,168,033 3,171,259 3,177,929 3,137,655 2,998,039 2,915,109 2,535,305 15.96%
PBT 648,716 576,110 575,452 598,446 693,666 725,327 653,688 -0.50%
Tax -393,369 -356,570 -345,377 -389,368 -398,705 -409,794 -367,997 4.53%
NP 255,347 219,540 230,075 209,078 294,961 315,533 285,691 -7.19%
-
NP to SH 255,347 219,540 230,075 209,078 294,961 315,533 285,691 -7.19%
-
Tax Rate 60.64% 61.89% 60.02% 65.06% 57.48% 56.50% 56.30% -
Total Cost 2,912,686 2,951,719 2,947,854 2,928,577 2,703,078 2,599,576 2,249,614 18.73%
-
Net Worth 2,001,842 1,887,942 1,709,040 1,664,524 1,628,763 1,342,285 1,658,400 13.32%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 35,796 53,694 53,694 53,694 17,898 17,820 17,820 59.00%
Div Payout % 14.02% 24.46% 23.34% 25.68% 6.07% 5.65% 6.24% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 2,001,842 1,887,942 1,709,040 1,664,524 1,628,763 1,342,285 1,658,400 13.32%
NOSH 500,460 477,960 447,392 447,452 447,462 447,428 447,008 7.79%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 8.06% 6.92% 7.24% 6.66% 9.84% 10.82% 11.27% -
ROE 12.76% 11.63% 13.46% 12.56% 18.11% 23.51% 17.23% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 633.02 663.50 710.32 701.23 670.01 651.53 567.17 7.57%
EPS 51.02 45.93 51.43 46.73 65.92 70.52 63.91 -13.90%
DPS 7.15 11.23 12.00 12.00 4.00 4.00 4.00 47.13%
NAPS 4.00 3.95 3.82 3.72 3.64 3.00 3.71 5.13%
Adjusted Per Share Value based on latest NOSH - 447,452
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 279.18 279.46 280.05 276.50 264.20 256.89 223.42 15.96%
EPS 22.50 19.35 20.28 18.42 25.99 27.81 25.18 -7.20%
DPS 3.15 4.73 4.73 4.73 1.58 1.57 1.57 58.87%
NAPS 1.7641 1.6637 1.5061 1.4668 1.4353 1.1829 1.4614 13.33%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.45 4.96 4.32 3.80 5.00 5.85 5.85 -
P/RPS 0.86 0.75 0.61 0.54 0.75 0.90 1.03 -11.30%
P/EPS 10.68 10.80 8.40 8.13 7.59 8.30 9.15 10.82%
EY 9.36 9.26 11.90 12.30 13.18 12.05 10.93 -9.79%
DY 1.31 2.26 2.78 3.16 0.80 0.68 0.68 54.64%
P/NAPS 1.36 1.26 1.13 1.02 1.37 1.95 1.58 -9.48%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 05/02/02 13/11/01 29/08/01 30/05/01 13/03/01 24/10/00 28/08/00 -
Price 6.25 4.86 5.75 4.44 4.04 5.85 6.75 -
P/RPS 0.99 0.73 0.81 0.63 0.60 0.90 1.19 -11.51%
P/EPS 12.25 10.58 11.18 9.50 6.13 8.30 10.56 10.37%
EY 8.16 9.45 8.94 10.52 16.32 12.05 9.47 -9.42%
DY 1.14 2.31 2.09 2.70 0.99 0.68 0.59 54.94%
P/NAPS 1.56 1.23 1.51 1.19 1.11 1.95 1.82 -9.74%

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