[HLFG] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	5,532,660	5,115,008	4,725,848	4,586,488	4,334,036	4,691,316	4,321,516	4.20%
YoY %	8.17%	8.23%	3.04%	5.82%	-7.62%	8.56%	-	-
Horiz. %	128.03%	118.36%	109.36%	106.13%	100.29%	108.56%	100.00%	-
PBT	3,716,424	3,361,844	2,902,056	2,787,916	2,987,972	3,250,304	2,754,852	5.11%
YoY %	10.55%	15.84%	4.09%	-6.70%	-8.07%	17.98%	-	-
Horiz. %	134.90%	122.03%	105.34%	101.20%	108.46%	117.98%	100.00%	-
Tax	-637,996	-601,496	-568,616	-461,200	-620,476	-700,828	-681,908	-1.10%
YoY %	-6.07%	-5.78%	-23.29%	25.67%	11.47%	-2.77%	-	-
Horiz. %	93.56%	88.21%	83.39%	67.63%	90.99%	102.77%	100.00%	-
NP	3,078,428	2,760,348	2,333,440	2,326,716	2,367,496	2,549,476	2,072,944	6.80%
YoY %	11.52%	18.30%	0.29%	-1.72%	-7.14%	22.99%	-	-
Horiz. %	148.51%	133.16%	112.57%	112.24%	114.21%	122.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,022,780	1,821,008	1,544,768	1,547,528	1,568,620	1,720,756	1,388,788	6.46%
YoY %	11.08%	17.88%	-0.18%	-1.34%	-8.84%	23.90%	-	-
Horiz. %	145.65%	131.12%	111.23%	111.43%	112.95%	123.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	17.89%	19.59%	16.54%	20.77%	21.56%	24.75%	-
YoY %	-4.02%	-8.68%	18.44%	-20.37%	-3.66%	-12.89%	-	-
Horiz. %	69.37%	72.28%	79.15%	66.83%	83.92%	87.11%	100.00%	-
Total Cost	2,454,232	2,354,660	2,392,408	2,259,772	1,966,540	2,141,840	2,248,572	1.46%
YoY %	4.23%	-1.58%	5.87%	14.91%	-8.18%	-4.75%	-	-
Horiz. %	109.15%	104.72%	106.40%	100.50%	87.46%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10,457,863	9,158,100	12.10%
YoY %	6.27%	7.50%	15.44%	16.78%	12.90%	14.19%	-	-
Horiz. %	198.54%	186.82%	173.79%	150.55%	128.92%	114.19%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	595,398	596,708	596,708	545,199	545,242	541,642	540,546	1.62%
YoY %	-0.22%	0.00%	9.45%	-0.01%	0.66%	0.20%	-	-
Horiz. %	110.15%	110.39%	110.39%	100.86%	100.87%	100.20%	100.00%	-
Div Payout %	29.43%	32.77%	38.63%	35.23%	34.76%	31.48%	38.92%	-
YoY %	-10.19%	-15.17%	9.65%	1.35%	10.42%	-19.12%	-	-
Horiz. %	75.62%	84.20%	99.25%	90.52%	89.31%	80.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10,457,863	9,158,100	12.10%
YoY %	6.27%	7.50%	15.44%	16.78%	12.90%	14.19%	-	-
Horiz. %	198.54%	186.82%	173.79%	150.55%	128.92%	114.19%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,048,460	1,048,542	1,041,619	1,039,511	1.66%
YoY %	0.00%	0.00%	9.45%	-0.01%	0.66%	0.20%	-	-
Horiz. %	110.39%	110.39%	110.39%	100.86%	100.87%	100.20%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	55.64%	53.97%	49.38%	50.73%	54.63%	54.34%	47.97%	-
YoY %	3.09%	9.30%	-2.66%	-7.14%	0.53%	13.28%	-	-
Horiz. %	115.99%	112.51%	102.94%	105.75%	113.88%	113.28%	100.00%	-
ROE	11.12%	10.64%	9.71%	11.22%	13.29%	16.45%	15.16%	-
YoY %	4.51%	9.58%	-13.46%	-15.58%	-19.21%	8.51%	-	-
Horiz. %	73.35%	70.18%	64.05%	74.01%	87.66%	108.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	483.20	445.75	411.83	437.45	413.34	450.39	415.73	2.53%
YoY %	8.40%	8.24%	-5.86%	5.83%	-8.23%	8.34%	-	-
Horiz. %	116.23%	107.22%	99.06%	105.22%	99.43%	108.34%	100.00%	-
EPS	176.80	159.20	135.20	147.60	149.60	165.20	133.60	4.77%
YoY %	11.06%	17.75%	-8.40%	-1.34%	-9.44%	23.65%	-	-
Horiz. %	132.34%	119.16%	101.20%	110.48%	111.98%	123.65%	100.00%	-
DPS	52.00	52.00	52.00	52.00	52.00	52.00	52.00	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%	-
NAPS	15.88	14.91	13.87	13.15	11.26	10.04	8.81	10.31%
YoY %	6.51%	7.50%	5.48%	16.79%	12.15%	13.96%	-	-
Horiz. %	180.25%	169.24%	157.43%	149.26%	127.81%	113.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,460
RPS	482.14	445.75	411.83	399.69	377.69	408.82	376.60	4.20%
YoY %	8.16%	8.24%	3.04%	5.82%	-7.61%	8.56%	-	-
Horiz. %	128.02%	118.36%	109.35%	106.13%	100.29%	108.56%	100.00%	-
EPS	176.27	159.20	135.20	134.86	136.70	149.95	121.03	6.46%
YoY %	10.72%	17.75%	0.25%	-1.35%	-8.84%	23.89%	-	-
Horiz. %	145.64%	131.54%	111.71%	111.43%	112.95%	123.89%	100.00%	-
DPS	51.89	52.00	52.00	47.51	47.51	47.20	47.11	1.62%
YoY %	-0.21%	0.00%	9.45%	0.00%	0.66%	0.19%	-	-
Horiz. %	110.15%	110.38%	110.38%	100.85%	100.85%	100.19%	100.00%	-
NAPS	15.8451	14.91	13.87	12.0149	10.2888	9.1135	7.9808	12.10%
YoY %	6.27%	7.50%	15.44%	16.78%	12.90%	14.19%	-	-
Horiz. %	198.54%	186.82%	173.79%	150.55%	128.92%	114.19%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	19.30	16.60	15.42	14.00	17.60	14.52	11.86	-
P/RPS	3.99	3.72	3.74	3.20	4.26	3.22	2.85	5.76%
YoY %	7.26%	-0.53%	16.87%	-24.88%	32.30%	12.98%	-	-
Horiz. %	140.00%	130.53%	131.23%	112.28%	149.47%	112.98%	100.00%	-
P/EPS	10.92	10.46	11.45	9.49	11.76	8.79	8.88	3.50%
YoY %	4.40%	-8.65%	20.65%	-19.30%	33.79%	-1.01%	-	-
Horiz. %	122.97%	117.79%	128.94%	106.87%	132.43%	98.99%	100.00%	-
EY	9.15	9.56	8.73	10.54	8.50	11.38	11.26	-3.39%
YoY %	-4.29%	9.51%	-17.17%	24.00%	-25.31%	1.07%	-	-
Horiz. %	81.26%	84.90%	77.53%	93.61%	75.49%	101.07%	100.00%	-
DY	2.69	3.13	3.37	3.71	2.95	3.58	4.38	-7.80%
YoY %	-14.06%	-7.12%	-9.16%	25.76%	-17.60%	-18.26%	-	-
Horiz. %	61.42%	71.46%	76.94%	84.70%	67.35%	81.74%	100.00%	-
P/NAPS	1.22	1.11	1.11	1.06	1.56	1.45	1.35	-1.67%
YoY %	9.91%	0.00%	4.72%	-32.05%	7.59%	7.41%	-	-
Horiz. %	90.37%	82.22%	82.22%	78.52%	115.56%	107.41%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	30/11/17	22/11/16	17/11/15	25/11/14	26/11/13	14/11/12	-
Price	19.18	16.06	15.10	13.70	18.12	15.30	12.70	-
P/RPS	3.97	3.60	3.67	3.13	4.38	3.40	3.05	4.48%
YoY %	10.28%	-1.91%	17.25%	-28.54%	28.82%	11.48%	-	-
Horiz. %	130.16%	118.03%	120.33%	102.62%	143.61%	111.48%	100.00%	-
P/EPS	10.86	10.12	11.22	9.28	12.11	9.26	9.51	2.23%
YoY %	7.31%	-9.80%	20.91%	-23.37%	30.78%	-2.63%	-	-
Horiz. %	114.20%	106.41%	117.98%	97.58%	127.34%	97.37%	100.00%	-
EY	9.21	9.88	8.92	10.77	8.26	10.80	10.52	-2.19%
YoY %	-6.78%	10.76%	-17.18%	30.39%	-23.52%	2.66%	-	-
Horiz. %	87.55%	93.92%	84.79%	102.38%	78.52%	102.66%	100.00%	-
DY	2.71	3.24	3.44	3.80	2.87	3.40	4.09	-6.62%
YoY %	-16.36%	-5.81%	-9.47%	32.40%	-15.59%	-16.87%	-	-
Horiz. %	66.26%	79.22%	84.11%	92.91%	70.17%	83.13%	100.00%	-
P/NAPS	1.21	1.08	1.09	1.04	1.61	1.52	1.44	-2.85%
YoY %	12.04%	-0.92%	4.81%	-35.40%	5.92%	5.56%	-	-
Horiz. %	84.03%	75.00%	75.69%	72.22%	111.81%	105.56%	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