[HLFG] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 49.22%
YoY- 29.78%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,712,315 1,659,208 1,695,197 1,664,555 1,435,103 1,288,321 1,808,294 6.98%
PBT 1,906,560 859,183 924,080 863,963 662,724 594,980 573,961 22.13%
Tax -240,992 -161,434 -227,427 -233,306 -182,134 -175,174 -324,563 -4.83%
NP 1,665,568 697,749 696,653 630,657 480,590 419,806 249,398 37.20%
-
NP to SH 1,376,850 445,901 440,604 404,233 311,465 265,560 249,398 32.92%
-
Tax Rate 12.64% 18.79% 24.61% 27.00% 27.48% 29.44% 56.55% -
Total Cost 1,046,747 961,459 998,544 1,033,898 954,513 868,515 1,558,896 -6.41%
-
Net Worth 7,298,340 4,965,951 4,478,610 4,021,600 3,575,700 3,122,308 2,745,763 17.68%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 289,863 237,951 93,304 238,393 235,647 187,338 187,211 7.55%
Div Payout % 21.05% 53.36% 21.18% 58.97% 75.66% 70.54% 75.07% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 7,298,340 4,965,951 4,478,610 4,021,600 3,575,700 3,122,308 2,745,763 17.68%
NOSH 1,035,225 1,034,573 1,036,715 1,036,494 1,024,555 1,040,769 1,040,061 -0.07%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 61.41% 42.05% 41.10% 37.89% 33.49% 32.59% 13.79% -
ROE 18.87% 8.98% 9.84% 10.05% 8.71% 8.51% 9.08% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 262.00 160.38 163.52 160.59 140.07 123.79 173.86 7.07%
EPS 133.00 43.10 42.50 39.00 30.40 25.50 23.96 33.04%
DPS 28.00 23.00 9.00 23.00 23.00 18.00 18.00 7.63%
NAPS 7.05 4.80 4.32 3.88 3.49 3.00 2.64 17.77%
Adjusted Per Share Value based on latest NOSH - 1,041,749
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 239.02 146.22 149.39 146.69 126.47 113.53 159.35 6.98%
EPS 121.33 39.29 38.83 35.62 27.45 23.40 21.98 32.92%
DPS 25.54 20.97 8.22 21.01 20.77 16.51 16.50 7.54%
NAPS 6.4316 4.3762 3.9467 3.544 3.151 2.7515 2.4197 17.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 9.00 8.45 4.68 4.44 5.75 4.32 4.08 -
P/RPS 3.44 5.27 2.86 2.76 4.11 3.49 2.35 6.55%
P/EPS 6.77 19.61 11.01 11.38 18.91 16.93 17.01 -14.22%
EY 14.78 5.10 9.08 8.78 5.29 5.91 5.88 16.59%
DY 3.11 2.72 1.92 5.18 4.00 4.17 4.41 -5.65%
P/NAPS 1.28 1.76 1.08 1.14 1.65 1.44 1.55 -3.13%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 10/05/06 30/05/05 -
Price 11.14 8.00 5.10 4.82 6.00 4.76 4.00 -
P/RPS 4.25 4.99 3.12 3.00 4.28 3.85 2.30 10.77%
P/EPS 8.38 18.56 12.00 12.36 19.74 18.66 16.68 -10.83%
EY 11.94 5.39 8.33 8.09 5.07 5.36 5.99 12.17%
DY 2.51 2.88 1.76 4.77 3.83 3.78 4.50 -9.26%
P/NAPS 1.58 1.67 1.18 1.24 1.72 1.59 1.52 0.64%

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

Post a Comment