[HLFG] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	4,543,328	4,490,944	4,549,163	4,378,571	4,158,163	3,665,505	2,458,608	10.76%
YoY %	1.17%	-1.28%	3.90%	5.30%	13.44%	49.09%	-	-
Horiz. %	184.79%	182.66%	185.03%	178.09%	169.13%	149.09%	100.00%	-
PBT	2,565,038	3,023,285	3,009,223	2,630,039	2,393,748	2,422,684	1,450,838	9.95%
YoY %	-15.16%	0.47%	14.42%	9.87%	-1.19%	66.99%	-	-
Horiz. %	176.80%	208.38%	207.41%	181.28%	164.99%	166.99%	100.00%	-
Tax	-501,494	-562,908	-491,867	-465,265	-540,310	-350,817	-244,417	12.71%
YoY %	10.91%	-14.44%	-5.72%	13.89%	-54.01%	-43.53%	-	-
Horiz. %	205.18%	230.31%	201.24%	190.36%	221.06%	143.53%	100.00%	-
NP	2,063,544	2,460,377	2,517,356	2,164,774	1,853,438	2,071,867	1,206,421	9.34%
YoY %	-16.13%	-2.26%	16.29%	16.80%	-10.54%	71.74%	-	-
Horiz. %	171.05%	203.94%	208.66%	179.44%	153.63%	171.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,358,895	1,620,743	1,706,877	1,487,690	1,233,568	1,673,579	860,847	7.89%
YoY %	-16.16%	-5.05%	14.73%	20.60%	-26.29%	94.41%	-	-
Horiz. %	157.86%	188.27%	198.28%	172.82%	143.30%	194.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.55%	18.62%	16.35%	17.69%	22.57%	14.48%	16.85%	-
YoY %	4.99%	13.88%	-7.57%	-21.62%	55.87%	-14.07%	-	-
Horiz. %	116.02%	110.50%	97.03%	104.99%	133.95%	85.93%	100.00%	-
Total Cost	2,479,784	2,030,567	2,031,807	2,213,797	2,304,725	1,593,638	1,252,187	12.05%
YoY %	22.12%	-0.06%	-8.22%	-3.95%	44.62%	27.27%	-	-
Horiz. %	198.04%	162.16%	162.26%	176.79%	184.06%	127.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,399,676	13,108,795	11,473,482	10,070,837	8,897,207	7,467,605	5,207,390	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.73%	251.73%	220.33%	193.40%	170.86%	143.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	436,056	399,146	398,166	375,310	259,848	290,406	238,111	10.59%
YoY %	9.25%	0.25%	6.09%	44.43%	-10.52%	21.96%	-	-
Horiz. %	183.13%	167.63%	167.22%	157.62%	109.13%	121.96%	100.00%	-
Div Payout %	32.09%	24.63%	23.33%	25.23%	21.06%	17.35%	27.66%	-
YoY %	30.29%	5.57%	-7.53%	19.80%	21.38%	-37.27%	-	-
Horiz. %	116.02%	89.05%	84.35%	91.21%	76.14%	62.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	15,399,676	13,108,795	11,473,482	10,070,837	8,897,207	7,467,605	5,207,390	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.73%	251.73%	220.33%	193.40%	170.86%	143.40%	100.00%	-
NOSH	1,147,516	1,050,384	1,047,806	1,042,529	1,039,393	1,037,167	1,035,266	1.72%
YoY %	9.25%	0.25%	0.51%	0.30%	0.21%	0.18%	-	-
Horiz. %	110.84%	101.46%	101.21%	100.70%	100.40%	100.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	45.42%	54.79%	55.34%	49.44%	44.57%	56.52%	49.07%	-
YoY %	-17.10%	-0.99%	11.93%	10.93%	-21.14%	15.18%	-	-
Horiz. %	92.56%	111.66%	112.78%	100.75%	90.83%	115.18%	100.00%	-
ROE	8.82%	12.36%	14.88%	14.77%	13.86%	22.41%	16.53%	-
YoY %	-28.64%	-16.94%	0.74%	6.57%	-38.15%	35.57%	-	-
Horiz. %	53.36%	74.77%	90.02%	89.35%	83.85%	135.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	395.93	427.55	434.16	419.99	400.06	353.41	237.49	8.88%
YoY %	-7.40%	-1.52%	3.37%	4.98%	13.20%	48.81%	-	-
Horiz. %	166.71%	180.03%	182.81%	176.85%	168.45%	148.81%	100.00%	-
EPS	123.20	154.30	162.90	142.70	118.60	161.40	83.10	6.77%
YoY %	-20.16%	-5.28%	14.16%	20.32%	-26.52%	94.22%	-	-
Horiz. %	148.26%	185.68%	196.03%	171.72%	142.72%	194.22%	100.00%	-
DPS	38.00	38.00	38.00	36.00	25.00	28.00	23.00	8.72%
YoY %	0.00%	0.00%	5.56%	44.00%	-10.71%	21.74%	-	-
Horiz. %	165.22%	165.22%	165.22%	156.52%	108.70%	121.74%	100.00%	-
NAPS	13.42	12.48	10.95	9.66	8.56	7.20	5.03	17.75%
YoY %	7.53%	13.97%	13.35%	12.85%	18.89%	43.14%	-	-
Horiz. %	266.80%	248.11%	217.69%	192.05%	170.18%	143.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,606
RPS	395.93	391.36	396.44	381.57	362.36	319.43	214.25	10.76%
YoY %	1.17%	-1.28%	3.90%	5.30%	13.44%	49.09%	-	-
Horiz. %	184.80%	182.67%	185.04%	178.10%	169.13%	149.09%	100.00%	-
EPS	123.20	141.24	148.75	129.64	107.50	145.84	75.02	8.61%
YoY %	-12.77%	-5.05%	14.74%	20.60%	-26.29%	94.40%	-	-
Horiz. %	164.22%	188.27%	198.28%	172.81%	143.30%	194.40%	100.00%	-
DPS	38.00	34.78	34.70	32.71	22.64	25.31	20.75	10.59%
YoY %	9.26%	0.23%	6.08%	44.48%	-10.55%	21.98%	-	-
Horiz. %	183.13%	167.61%	167.23%	157.64%	109.11%	121.98%	100.00%	-
NAPS	13.42	11.4236	9.9985	8.7762	7.7534	6.5076	4.538	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.72%	251.73%	220.33%	193.39%	170.86%	143.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	14.68	15.16	16.14	14.46	12.24	13.18	8.41	-
P/RPS	3.71	3.55	3.72	3.44	3.06	3.73	3.54	0.78%
YoY %	4.51%	-4.57%	8.14%	12.42%	-17.96%	5.37%	-	-
Horiz. %	104.80%	100.28%	105.08%	97.18%	86.44%	105.37%	100.00%	-
P/EPS	12.40	9.83	9.91	10.13	10.31	8.17	10.11	3.45%
YoY %	26.14%	-0.81%	-2.17%	-1.75%	26.19%	-19.19%	-	-
Horiz. %	122.65%	97.23%	98.02%	100.20%	101.98%	80.81%	100.00%	-
EY	8.07	10.18	10.09	9.87	9.70	12.24	9.89	-3.32%
YoY %	-20.73%	0.89%	2.23%	1.75%	-20.75%	23.76%	-	-
Horiz. %	81.60%	102.93%	102.02%	99.80%	98.08%	123.76%	100.00%	-
DY	2.59	2.51	2.35	2.49	2.04	2.12	2.73	-0.87%
YoY %	3.19%	6.81%	-5.62%	22.06%	-3.77%	-22.34%	-	-
Horiz. %	94.87%	91.94%	86.08%	91.21%	74.73%	77.66%	100.00%	-
P/NAPS	1.09	1.21	1.47	1.50	1.43	1.83	1.67	-6.85%
YoY %	-9.92%	-17.69%	-2.00%	4.90%	-21.86%	9.58%	-	-
Horiz. %	65.27%	72.46%	88.02%	89.82%	85.63%	109.58%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	19/08/10	-
Price	16.10	13.22	17.04	14.12	12.18	11.68	8.58	-
P/RPS	4.07	3.09	3.92	3.36	3.04	3.30	3.61	2.01%
YoY %	31.72%	-21.17%	16.67%	10.53%	-7.88%	-8.59%	-	-
Horiz. %	112.74%	85.60%	108.59%	93.07%	84.21%	91.41%	100.00%	-
P/EPS	13.60	8.57	10.46	9.89	10.26	7.24	10.32	4.70%
YoY %	58.69%	-18.07%	5.76%	-3.61%	41.71%	-29.84%	-	-
Horiz. %	131.78%	83.04%	101.36%	95.83%	99.42%	70.16%	100.00%	-
EY	7.36	11.67	9.56	10.11	9.74	13.82	9.69	-4.47%
YoY %	-36.93%	22.07%	-5.44%	3.80%	-29.52%	42.62%	-	-
Horiz. %	75.95%	120.43%	98.66%	104.33%	100.52%	142.62%	100.00%	-
DY	2.36	2.87	2.23	2.55	2.05	2.40	2.68	-2.09%
YoY %	-17.77%	28.70%	-12.55%	24.39%	-14.58%	-10.45%	-	-
Horiz. %	88.06%	107.09%	83.21%	95.15%	76.49%	89.55%	100.00%	-
P/NAPS	1.20	1.06	1.56	1.46	1.42	1.62	1.71	-5.72%
YoY %	13.21%	-32.05%	6.85%	2.82%	-12.35%	-5.26%	-	-
Horiz. %	70.18%	61.99%	91.23%	85.38%	83.04%	94.74%	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