[HLFG] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	5,104,888	5,248,216	5,374,829	5,015,330	4,449,108	4,362,690	4,536,897	1.98%
YoY %	-2.73%	-2.36%	7.17%	12.73%	1.98%	-3.84%	-	-
Horiz. %	112.52%	115.68%	118.47%	110.55%	98.06%	96.16%	100.00%	-
PBT	3,254,982	3,554,324	3,610,610	3,095,764	2,368,306	2,990,441	3,058,149	1.04%
YoY %	-8.42%	-1.56%	16.63%	30.72%	-20.80%	-2.21%	-	-
Horiz. %	106.44%	116.22%	118.07%	101.23%	77.44%	97.79%	100.00%	-
Tax	-570,356	-616,286	-675,450	-596,524	-417,605	-629,489	-581,298	-0.31%
YoY %	7.45%	8.76%	-13.23%	-42.84%	33.66%	-8.29%	-	-
Horiz. %	98.12%	106.02%	116.20%	102.62%	71.84%	108.29%	100.00%	-
NP	2,684,626	2,938,037	2,935,160	2,499,240	1,950,701	2,360,952	2,476,850	1.35%
YoY %	-8.63%	0.10%	17.44%	28.12%	-17.38%	-4.68%	-	-
Horiz. %	108.39%	118.62%	118.50%	100.90%	78.76%	95.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,776,481	1,934,209	1,937,536	1,663,961	1,287,197	1,572,657	1,675,496	0.97%
YoY %	-8.15%	-0.17%	16.44%	29.27%	-18.15%	-6.14%	-	-
Horiz. %	106.03%	115.44%	115.64%	99.31%	76.82%	93.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.52%	17.34%	18.71%	19.27%	17.63%	21.05%	19.01%	-
YoY %	1.04%	-7.32%	-2.91%	9.30%	-16.25%	10.73%	-	-
Horiz. %	92.16%	91.22%	98.42%	101.37%	92.74%	110.73%	100.00%	-
Total Cost	2,420,261	2,310,178	2,439,669	2,516,090	2,498,406	2,001,738	2,060,046	2.71%
YoY %	4.77%	-5.31%	-3.04%	0.71%	24.81%	-2.83%	-	-
Horiz. %	117.49%	112.14%	118.43%	122.14%	121.28%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	11,158,385	10.38%
YoY %	5.48%	8.65%	6.05%	9.61%	21.00%	12.28%	-	-
Horiz. %	180.99%	171.59%	157.93%	148.91%	135.85%	112.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	196,664	642,045	609,894	581,408	581,408	530,736	528,372	-15.17%
YoY %	-69.37%	5.27%	4.90%	0.00%	9.55%	0.45%	-	-
Horiz. %	37.22%	121.51%	115.43%	110.04%	110.04%	100.45%	100.00%	-
Div Payout %	11.07%	33.19%	31.48%	34.94%	45.17%	33.75%	31.54%	-
YoY %	-66.65%	5.43%	-9.90%	-22.65%	33.84%	7.01%	-	-
Horiz. %	35.10%	105.23%	99.81%	110.78%	143.21%	107.01%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	11,158,385	10.38%
YoY %	5.48%	8.65%	6.05%	9.61%	21.00%	12.28%	-	-
Horiz. %	180.99%	171.59%	157.93%	148.91%	135.85%	112.28%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,047,507	1,042,839	1.60%
YoY %	0.00%	0.00%	0.00%	0.00%	9.55%	0.45%	-	-
Horiz. %	110.04%	110.04%	110.04%	110.04%	110.04%	100.45%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	52.59%	55.98%	54.61%	49.83%	43.84%	54.12%	54.59%	-
YoY %	-6.06%	2.51%	9.59%	13.66%	-18.99%	-0.86%	-	-
Horiz. %	96.34%	102.55%	100.04%	91.28%	80.31%	99.14%	100.00%	-
ROE	8.80%	10.10%	10.99%	10.01%	8.49%	12.55%	15.02%	-
YoY %	-12.87%	-8.10%	9.79%	17.90%	-32.35%	-16.44%	-	-
Horiz. %	58.59%	67.24%	73.17%	66.64%	56.52%	83.56%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	449.93	457.76	470.01	437.06	387.72	416.48	435.05	0.56%
YoY %	-1.71%	-2.61%	7.54%	12.73%	-6.91%	-4.27%	-	-
Horiz. %	103.42%	105.22%	108.04%	100.46%	89.12%	95.73%	100.00%	-
EPS	156.40	168.93	169.47	145.47	118.13	150.13	160.67	-0.44%
YoY %	-7.42%	-0.32%	16.50%	23.14%	-21.31%	-6.56%	-	-
Horiz. %	97.34%	105.14%	105.48%	90.54%	73.52%	93.44%	100.00%	-
DPS	17.33	56.00	53.33	50.67	50.67	50.67	50.67	-16.36%
YoY %	-69.05%	5.01%	5.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	34.20%	110.52%	105.25%	100.00%	100.00%	100.00%	100.00%	-
NAPS	17.80	16.70	15.41	14.48	13.21	11.96	10.70	8.84%
YoY %	6.59%	8.37%	6.42%	9.61%	10.45%	11.78%	-	-
Horiz. %	166.36%	156.07%	144.02%	135.33%	123.46%	111.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	444.86	457.35	468.39	437.06	387.72	380.19	395.37	1.98%
YoY %	-2.73%	-2.36%	7.17%	12.73%	1.98%	-3.84%	-	-
Horiz. %	112.52%	115.68%	118.47%	110.54%	98.07%	96.16%	100.00%	-
EPS	154.81	168.56	168.85	145.47	118.13	137.05	146.01	0.97%
YoY %	-8.16%	-0.17%	16.07%	23.14%	-13.81%	-6.14%	-	-
Horiz. %	106.03%	115.44%	115.64%	99.63%	80.91%	93.86%	100.00%	-
DPS	17.14	55.95	53.15	50.67	50.67	46.25	46.04	-15.17%
YoY %	-69.37%	5.27%	4.89%	0.00%	9.56%	0.46%	-	-
Horiz. %	37.23%	121.52%	115.44%	110.06%	110.06%	100.46%	100.00%	-
NAPS	17.5996	16.6853	15.3568	14.48	13.21	10.9176	9.7239	10.38%
YoY %	5.48%	8.65%	6.06%	9.61%	21.00%	12.28%	-	-
Horiz. %	180.99%	171.59%	157.93%	148.91%	135.85%	112.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	13.68	19.18	19.26	15.90	15.52	16.96	15.68	-
P/RPS	3.04	4.19	4.10	3.64	4.00	4.07	3.60	-2.77%
YoY %	-27.45%	2.20%	12.64%	-9.00%	-1.72%	13.06%	-	-
Horiz. %	84.44%	116.39%	113.89%	101.11%	111.11%	113.06%	100.00%	-
P/EPS	8.74	11.37	11.37	10.97	13.84	11.30	9.76	-1.82%
YoY %	-23.13%	0.00%	3.65%	-20.74%	22.48%	15.78%	-	-
Horiz. %	89.55%	116.50%	116.50%	112.40%	141.80%	115.78%	100.00%	-
EY	11.45	8.80	8.80	9.12	7.23	8.85	10.25	1.86%
YoY %	30.11%	0.00%	-3.51%	26.14%	-18.31%	-13.66%	-	-
Horiz. %	111.71%	85.85%	85.85%	88.98%	70.54%	86.34%	100.00%	-
DY	1.27	2.92	2.77	3.19	3.26	2.99	3.23	-14.39%
YoY %	-56.51%	5.42%	-13.17%	-2.15%	9.03%	-7.43%	-	-
Horiz. %	39.32%	90.40%	85.76%	98.76%	100.93%	92.57%	100.00%	-
P/NAPS	0.77	1.15	1.25	1.10	1.17	1.42	1.47	-10.20%
YoY %	-33.04%	-8.00%	13.64%	-5.98%	-17.61%	-3.40%	-	-
Horiz. %	52.38%	78.23%	85.03%	74.83%	79.59%	96.60%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/05/20	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	21/05/14	-
Price	13.28	18.92	18.50	16.42	14.92	15.80	15.70	-
P/RPS	2.95	4.13	3.94	3.76	3.85	3.79	3.61	-3.30%
YoY %	-28.57%	4.82%	4.79%	-2.34%	1.58%	4.99%	-	-
Horiz. %	81.72%	114.40%	109.14%	104.16%	106.65%	104.99%	100.00%	-
P/EPS	8.48	11.21	10.92	11.32	13.30	10.52	9.77	-2.33%
YoY %	-24.35%	2.66%	-3.53%	-14.89%	26.43%	7.68%	-	-
Horiz. %	86.80%	114.74%	111.77%	115.86%	136.13%	107.68%	100.00%	-
EY	11.79	8.92	9.16	8.83	7.52	9.50	10.23	2.39%
YoY %	32.17%	-2.62%	3.74%	17.42%	-20.84%	-7.14%	-	-
Horiz. %	115.25%	87.19%	89.54%	86.31%	73.51%	92.86%	100.00%	-
DY	1.31	2.96	2.88	3.09	3.40	3.21	3.23	-13.95%
YoY %	-55.74%	2.78%	-6.80%	-9.12%	5.92%	-0.62%	-	-
Horiz. %	40.56%	91.64%	89.16%	95.67%	105.26%	99.38%	100.00%	-
P/NAPS	0.75	1.13	1.20	1.13	1.13	1.32	1.47	-10.60%
YoY %	-33.63%	-5.83%	6.19%	0.00%	-14.39%	-10.20%	-	-
Horiz. %	51.02%	76.87%	81.63%	76.87%	76.87%	89.80%	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