[HLFG] YoY Cumulative Quarter Result on 30-Sep-2000 [#1]

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Cumulative Result
Revenue	613,658	609,943	645,924	652,594	272,790	-0.84%
YoY %	0.61%	-5.57%	-1.02%	139.23%	-	-
Horiz. %	224.96%	223.59%	236.78%	239.23%	100.00%	-
PBT	189,743	186,283	176,283	175,625	103,986	-0.62%
YoY %	1.86%	5.67%	0.37%	68.89%	-	-
Horiz. %	182.47%	179.14%	169.53%	168.89%	100.00%	-
Tax	-109,048	-108,022	-109,273	-98,080	-56,283	-0.68%
YoY %	-0.95%	1.14%	-11.41%	-74.26%	-	-
Horiz. %	193.75%	191.93%	194.15%	174.26%	100.00%	-
NP	80,695	78,261	67,010	77,545	47,703	-0.54%
YoY %	3.11%	16.79%	-13.59%	62.56%	-	-
Horiz. %	169.16%	164.06%	140.47%	162.56%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	80,695	78,261	67,010	77,545	47,703	-0.54%
YoY %	3.11%	16.79%	-13.59%	62.56%	-	-
Horiz. %	169.16%	164.06%	140.47%	162.56%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	57.47%	57.99%	61.99%	55.85%	54.13%	-
YoY %	-0.90%	-6.45%	10.99%	3.18%	-	-
Horiz. %	106.17%	107.13%	114.52%	103.18%	100.00%	-
Total Cost	532,963	531,682	578,914	575,049	225,087	-0.89%
YoY %	0.24%	-8.16%	0.67%	155.48%	-	-
Horiz. %	236.78%	236.21%	257.20%	255.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	2,379,467	2,699,741	1,887,942	1,342,285	1,417,454	-0.53%
YoY %	-11.86%	43.00%	40.65%	-5.30%	-	-
Horiz. %	167.87%	190.46%	133.19%	94.70%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	2,379,467	2,699,741	1,887,942	1,342,285	1,417,454	-0.53%
YoY %	-11.86%	43.00%	40.65%	-5.30%	-	-
Horiz. %	167.87%	190.46%	133.19%	94.70%	100.00%	-
NOSH	1,034,551	1,050,483	477,960	447,428	447,075	-0.86%
YoY %	-1.52%	119.78%	6.82%	0.08%	-	-
Horiz. %	231.40%	234.97%	106.91%	100.08%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	13.15%	12.83%	10.37%	11.88%	17.49%	-
YoY %	2.49%	23.72%	-12.71%	-32.08%	-	-
Horiz. %	75.19%	73.36%	59.29%	67.92%	100.00%	-
ROE	3.39%	2.90%	3.55%	5.78%	3.37%	-
YoY %	16.90%	-18.31%	-38.58%	71.51%	-	-
Horiz. %	100.59%	86.05%	105.34%	171.51%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	59.32	58.06	135.14	145.85	61.02	0.02%
YoY %	2.17%	-57.04%	-7.34%	139.02%	-	-
Horiz. %	97.21%	95.15%	221.47%	239.02%	100.00%	-
EPS	7.80	7.45	14.02	17.08	10.67	0.32%
YoY %	4.70%	-46.86%	-17.92%	60.07%	-	-
Horiz. %	73.10%	69.82%	131.40%	160.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.30	2.57	3.95	3.00	3.1705	0.33%
YoY %	-10.51%	-34.94%	31.67%	-5.38%	-	-
Horiz. %	72.54%	81.06%	124.59%	94.62%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 447,428
RPS	53.48	53.15	56.29	56.87	23.77	-0.84%
YoY %	0.62%	-5.58%	-1.02%	139.25%	-	-
Horiz. %	224.99%	223.60%	236.81%	239.25%	100.00%	-
EPS	7.03	6.82	5.84	6.76	4.16	-0.54%
YoY %	3.08%	16.78%	-13.61%	62.50%	-	-
Horiz. %	168.99%	163.94%	140.38%	162.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.0736	2.3527	1.6452	1.1697	1.2352	-0.53%
YoY %	-11.86%	43.00%	40.65%	-5.30%	-	-
Horiz. %	167.88%	190.47%	133.19%	94.70%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	4.60	3.84	4.96	5.85	0.00	-
P/RPS	7.76	6.61	3.67	4.01	0.00	-100.00%
YoY %	17.40%	80.11%	-8.48%	0.00%	-	-
Horiz. %	193.52%	164.84%	91.52%	100.00%	-	-
P/EPS	58.97	51.54	35.38	33.75	0.00	-100.00%
YoY %	14.42%	45.68%	4.83%	0.00%	-	-
Horiz. %	174.73%	152.71%	104.83%	100.00%	-	-
EY	1.70	1.94	2.83	2.96	0.00	-100.00%
YoY %	-12.37%	-31.45%	-4.39%	0.00%	-	-
Horiz. %	57.43%	65.54%	95.61%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.00	1.49	1.26	1.95	0.00	-100.00%
YoY %	34.23%	18.25%	-35.38%	0.00%	-	-
Horiz. %	102.56%	76.41%	64.62%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	20/11/03	19/11/02	13/11/01	24/10/00	26/10/99	-
Price	5.00	4.08	4.86	5.85	0.00	-
P/RPS	8.43	7.03	3.60	4.01	0.00	-100.00%
YoY %	19.91%	95.28%	-10.22%	0.00%	-	-
Horiz. %	210.22%	175.31%	89.78%	100.00%	-	-
P/EPS	64.10	54.77	34.66	33.75	0.00	-100.00%
YoY %	17.03%	58.02%	2.70%	0.00%	-	-
Horiz. %	189.93%	162.28%	102.70%	100.00%	-	-
EY	1.56	1.83	2.88	2.96	0.00	-100.00%
YoY %	-14.75%	-36.46%	-2.70%	0.00%	-	-
Horiz. %	52.70%	61.82%	97.30%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.17	1.59	1.23	1.95	0.00	-100.00%
YoY %	36.48%	29.27%	-36.92%	0.00%	-	-
Horiz. %	111.28%	81.54%	63.08%	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