[HLFG] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 41.13%
YoY- 12.29%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,336,831 3,272,018 3,402,673 3,324,813 3,120,348 2,712,315 1,659,208 12.33%
PBT 1,776,230 2,242,831 2,293,612 2,064,619 1,832,706 1,906,560 859,183 12.85%
Tax -313,204 -472,117 -435,974 -453,586 -412,190 -240,992 -161,434 11.66%
NP 1,463,026 1,770,714 1,857,638 1,611,033 1,420,516 1,665,568 697,749 13.12%
-
NP to SH 965,398 1,179,493 1,256,622 1,098,129 977,963 1,376,850 445,901 13.72%
-
Tax Rate 17.63% 21.05% 19.01% 21.97% 22.49% 12.64% 18.79% -
Total Cost 1,873,805 1,501,304 1,545,035 1,713,780 1,699,832 1,046,747 961,459 11.75%
-
Net Worth 15,158,698 12,528,185 11,158,386 9,899,799 7,255,878 7,298,340 4,965,951 20.42%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 436,056 398,052 396,279 374,362 259,138 289,863 237,951 10.61%
Div Payout % 45.17% 33.75% 31.54% 34.09% 26.50% 21.05% 53.36% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 15,158,698 12,528,185 11,158,386 9,899,799 7,255,878 7,298,340 4,965,951 20.42%
NOSH 1,147,516 1,047,507 1,042,839 1,039,894 1,036,554 1,035,225 1,034,573 1.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 43.84% 54.12% 54.59% 48.45% 45.52% 61.41% 42.05% -
ROE 6.37% 9.41% 11.26% 11.09% 13.48% 18.87% 8.98% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 290.79 312.36 326.29 319.73 301.03 262.00 160.38 10.41%
EPS 88.60 112.60 120.50 105.60 94.30 133.00 43.10 12.74%
DPS 38.00 38.00 38.00 36.00 25.00 28.00 23.00 8.72%
NAPS 13.21 11.96 10.70 9.52 7.00 7.05 4.80 18.36%
Adjusted Per Share Value based on latest NOSH - 1,039,077
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 294.05 288.34 299.86 292.99 274.98 239.02 146.22 12.33%
EPS 85.07 103.94 110.74 96.77 86.18 121.33 39.29 13.72%
DPS 38.43 35.08 34.92 32.99 22.84 25.54 20.97 10.61%
NAPS 13.3584 11.0403 9.8332 8.7241 6.3941 6.4316 4.3762 20.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 15.52 16.96 15.68 14.94 12.30 9.00 8.45 -
P/RPS 5.34 5.43 4.81 4.67 4.09 3.44 5.27 0.21%
P/EPS 18.45 15.06 13.01 14.15 13.04 6.77 19.61 -1.01%
EY 5.42 6.64 7.68 7.07 7.67 14.78 5.10 1.01%
DY 2.45 2.24 2.42 2.41 2.03 3.11 2.72 -1.72%
P/NAPS 1.17 1.42 1.47 1.57 1.76 1.28 1.76 -6.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 -
Price 14.92 15.80 15.70 15.96 11.72 11.14 8.00 -
P/RPS 5.13 5.06 4.81 4.99 3.89 4.25 4.99 0.46%
P/EPS 17.73 14.03 13.03 15.11 12.42 8.38 18.56 -0.75%
EY 5.64 7.13 7.68 6.62 8.05 11.94 5.39 0.75%
DY 2.55 2.41 2.42 2.26 2.13 2.51 2.88 -2.00%
P/NAPS 1.13 1.32 1.47 1.68 1.67 1.58 1.67 -6.29%

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