[HLFG] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	6,263,782	5,104,888	5,248,216	5,374,829	5,015,330	4,449,108	4,362,690	6.20%
YoY %	22.70%	-2.73%	-2.36%	7.17%	12.73%	1.98%	-	-
Horiz. %	143.58%	117.01%	120.30%	123.20%	114.96%	101.98%	100.00%	-
PBT	4,024,092	3,254,982	3,554,324	3,610,610	3,095,764	2,368,306	2,990,441	5.06%
YoY %	23.63%	-8.42%	-1.56%	16.63%	30.72%	-20.80%	-	-
Horiz. %	134.57%	108.85%	118.86%	120.74%	103.52%	79.20%	100.00%	-
Tax	-662,306	-570,356	-616,286	-675,450	-596,524	-417,605	-629,489	0.84%
YoY %	-16.12%	7.45%	8.76%	-13.23%	-42.84%	33.66%	-	-
Horiz. %	105.21%	90.61%	97.90%	107.30%	94.76%	66.34%	100.00%	-
NP	3,361,785	2,684,626	2,938,037	2,935,160	2,499,240	1,950,701	2,360,952	6.06%
YoY %	25.22%	-8.63%	0.10%	17.44%	28.12%	-17.38%	-	-
Horiz. %	142.39%	113.71%	124.44%	124.32%	105.86%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,255,850	1,776,481	1,934,209	1,937,536	1,663,961	1,287,197	1,572,657	6.19%
YoY %	26.98%	-8.15%	-0.17%	16.44%	29.27%	-18.15%	-	-
Horiz. %	143.44%	112.96%	122.99%	123.20%	105.81%	81.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.46%	17.52%	17.34%	18.71%	19.27%	17.63%	21.05%	-
YoY %	-6.05%	1.04%	-7.32%	-2.91%	9.30%	-16.25%	-	-
Horiz. %	78.19%	83.23%	82.38%	88.88%	91.54%	83.75%	100.00%	-
Total Cost	2,901,997	2,420,261	2,310,178	2,439,669	2,516,090	2,498,406	2,001,738	6.37%
YoY %	19.90%	4.77%	-5.31%	-3.04%	0.71%	24.81%	-	-
Horiz. %	144.97%	120.91%	115.41%	121.88%	125.70%	124.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,108,885	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	9.91%
YoY %	9.47%	5.48%	8.65%	6.05%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	163,265	196,664	642,045	609,894	581,408	581,408	530,736	-17.82%
YoY %	-16.98%	-69.37%	5.27%	4.90%	0.00%	9.55%	-	-
Horiz. %	30.76%	37.05%	120.97%	114.91%	109.55%	109.55%	100.00%	-
Div Payout %	7.24%	11.07%	33.19%	31.48%	34.94%	45.17%	33.75%	-
YoY %	-34.60%	-66.65%	5.43%	-9.90%	-22.65%	33.84%	-	-
Horiz. %	21.45%	32.80%	98.34%	93.27%	103.53%	133.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	22,108,885	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	9.91%
YoY %	9.47%	5.48%	8.65%	6.05%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,047,507	1.52%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.55%	-	-
Horiz. %	109.55%	109.55%	109.55%	109.55%	109.55%	109.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	53.67%	52.59%	55.98%	54.61%	49.83%	43.84%	54.12%	-
YoY %	2.05%	-6.06%	2.51%	9.59%	13.66%	-18.99%	-	-
Horiz. %	99.17%	97.17%	103.44%	100.91%	92.07%	81.01%	100.00%	-
ROE	10.20%	8.80%	10.10%	10.99%	10.01%	8.49%	12.55%	-
YoY %	15.91%	-12.87%	-8.10%	9.79%	17.90%	-32.35%	-	-
Horiz. %	81.27%	70.12%	80.48%	87.57%	79.76%	67.65%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	552.46	449.93	457.76	470.01	437.06	387.72	416.48	4.81%
YoY %	22.79%	-1.71%	-2.61%	7.54%	12.73%	-6.91%	-	-
Horiz. %	132.65%	108.03%	109.91%	112.85%	104.94%	93.09%	100.00%	-
EPS	198.93	156.40	168.93	169.47	145.47	118.13	150.13	4.79%
YoY %	27.19%	-7.42%	-0.32%	16.50%	23.14%	-21.31%	-	-
Horiz. %	132.51%	104.18%	112.52%	112.88%	96.90%	78.69%	100.00%	-
DPS	14.40	17.33	56.00	53.33	50.67	50.67	50.67	-18.90%
YoY %	-16.91%	-69.05%	5.01%	5.25%	0.00%	0.00%	-	-
Horiz. %	28.42%	34.20%	110.52%	105.25%	100.00%	100.00%	100.00%	-
NAPS	19.50	17.80	16.70	15.41	14.48	13.21	11.96	8.48%
YoY %	9.55%	6.59%	8.37%	6.42%	9.61%	10.45%	-	-
Horiz. %	163.04%	148.83%	139.63%	128.85%	121.07%	110.45%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	551.99	449.86	462.49	473.65	441.97	392.07	384.46	6.20%
YoY %	22.70%	-2.73%	-2.36%	7.17%	12.73%	1.98%	-	-
Horiz. %	143.58%	117.01%	120.30%	123.20%	114.96%	101.98%	100.00%	-
EPS	198.79	156.55	170.45	170.74	146.63	113.43	138.59	6.19%
YoY %	26.98%	-8.15%	-0.17%	16.44%	29.27%	-18.15%	-	-
Horiz. %	143.44%	112.96%	122.99%	123.20%	105.80%	81.85%	100.00%	-
DPS	14.39	17.33	56.58	53.75	51.24	51.24	46.77	-17.82%
YoY %	-16.96%	-69.37%	5.27%	4.90%	0.00%	9.56%	-	-
Horiz. %	30.77%	37.05%	120.97%	114.92%	109.56%	109.56%	100.00%	-
NAPS	19.4832	17.7974	16.8728	15.5293	14.6427	13.3584	11.0403	9.91%
YoY %	9.47%	5.48%	8.65%	6.05%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	17.42	13.68	19.18	19.26	15.90	15.52	16.96	-
P/RPS	3.15	3.04	4.19	4.10	3.64	4.00	4.07	-4.17%
YoY %	3.62%	-27.45%	2.20%	12.64%	-9.00%	-1.72%	-	-
Horiz. %	77.40%	74.69%	102.95%	100.74%	89.43%	98.28%	100.00%	-
P/EPS	8.76	8.74	11.37	11.37	10.97	13.84	11.30	-4.15%
YoY %	0.23%	-23.13%	0.00%	3.65%	-20.74%	22.48%	-	-
Horiz. %	77.52%	77.35%	100.62%	100.62%	97.08%	122.48%	100.00%	-
EY	11.42	11.45	8.80	8.80	9.12	7.23	8.85	4.33%
YoY %	-0.26%	30.11%	0.00%	-3.51%	26.14%	-18.31%	-	-
Horiz. %	129.04%	129.38%	99.44%	99.44%	103.05%	81.69%	100.00%	-
DY	0.83	1.27	2.92	2.77	3.19	3.26	2.99	-19.21%
YoY %	-34.65%	-56.51%	5.42%	-13.17%	-2.15%	9.03%	-	-
Horiz. %	27.76%	42.47%	97.66%	92.64%	106.69%	109.03%	100.00%	-
P/NAPS	0.89	0.77	1.15	1.25	1.10	1.17	1.42	-7.48%
YoY %	15.58%	-33.04%	-8.00%	13.64%	-5.98%	-17.61%	-	-
Horiz. %	62.68%	54.23%	80.99%	88.03%	77.46%	82.39%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	29/05/20	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	-
Price	17.38	13.28	18.92	18.50	16.42	14.92	15.80	-
P/RPS	3.15	2.95	4.13	3.94	3.76	3.85	3.79	-3.03%
YoY %	6.78%	-28.57%	4.82%	4.79%	-2.34%	1.58%	-	-
Horiz. %	83.11%	77.84%	108.97%	103.96%	99.21%	101.58%	100.00%	-
P/EPS	8.74	8.48	11.21	10.92	11.32	13.30	10.52	-3.03%
YoY %	3.07%	-24.35%	2.66%	-3.53%	-14.89%	26.43%	-	-
Horiz. %	83.08%	80.61%	106.56%	103.80%	107.60%	126.43%	100.00%	-
EY	11.45	11.79	8.92	9.16	8.83	7.52	9.50	3.15%
YoY %	-2.88%	32.17%	-2.62%	3.74%	17.42%	-20.84%	-	-
Horiz. %	120.53%	124.11%	93.89%	96.42%	92.95%	79.16%	100.00%	-
DY	0.83	1.31	2.96	2.88	3.09	3.40	3.21	-20.16%
YoY %	-36.64%	-55.74%	2.78%	-6.80%	-9.12%	5.92%	-	-
Horiz. %	25.86%	40.81%	92.21%	89.72%	96.26%	105.92%	100.00%	-
P/NAPS	0.89	0.75	1.13	1.20	1.13	1.13	1.32	-6.35%
YoY %	18.67%	-33.63%	-5.83%	6.19%	0.00%	-14.39%	-	-
Horiz. %	67.42%	56.82%	85.61%	90.91%	85.61%	85.61%	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