[HLFG] YoY TTM Result on 30-Jun-2008 [#4]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -5.52%
YoY- 12.44%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,665,505 2,458,608 2,269,943 2,225,482 1,988,153 1,837,877 2,277,183 8.25%
PBT 2,422,684 1,450,836 1,150,204 1,120,165 985,702 868,068 800,743 20.25%
Tax -350,817 -244,417 -187,877 -293,833 -264,097 -245,699 -386,204 -1.58%
NP 2,071,867 1,206,419 962,327 826,332 721,605 622,369 414,539 30.74%
-
NP to SH 1,673,579 860,845 632,020 548,682 487,969 411,317 372,265 28.45%
-
Tax Rate 14.48% 16.85% 16.33% 26.23% 26.79% 28.30% 48.23% -
Total Cost 1,593,638 1,252,189 1,307,616 1,399,150 1,266,548 1,215,508 1,862,644 -2.56%
-
Net Worth 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 3,402,036 2,730,341 18.21%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 475,846 238,343 238,184 384,725 235,504 187,311 186,671 16.86%
Div Payout % 28.43% 27.69% 37.69% 70.12% 48.26% 45.54% 50.14% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 3,402,036 2,730,341 18.21%
NOSH 1,035,312 1,036,038 1,034,681 1,039,201 1,038,258 1,040,378 1,038,152 -0.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 56.52% 49.07% 42.39% 37.13% 36.30% 33.86% 18.20% -
ROE 22.45% 20.77% 14.07% 13.54% 13.13% 12.09% 13.63% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 354.05 237.31 219.39 214.15 191.49 176.65 219.35 8.30%
EPS 161.65 83.09 61.08 52.80 47.00 39.54 35.86 28.51%
DPS 46.00 23.00 23.00 37.00 23.00 18.00 18.00 16.91%
NAPS 7.20 4.00 4.34 3.90 3.58 3.27 2.63 18.26%
Adjusted Per Share Value based on latest NOSH - 1,039,201
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 323.02 216.66 200.04 196.12 175.20 161.96 200.67 8.25%
EPS 147.48 75.86 55.70 48.35 43.00 36.25 32.81 28.45%
DPS 41.93 21.00 20.99 33.90 20.75 16.51 16.45 16.86%
NAPS 6.569 3.652 3.9572 3.5716 3.2755 2.998 2.4061 18.21%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 13.18 8.41 4.94 4.68 6.45 4.64 3.88 -
P/RPS 3.72 3.54 2.25 2.19 3.37 2.63 1.77 13.17%
P/EPS 8.15 10.12 8.09 8.86 13.72 11.74 10.82 -4.61%
EY 12.26 9.88 12.37 11.28 7.29 8.52 9.24 4.82%
DY 3.49 2.73 4.66 7.91 3.57 3.88 4.64 -4.63%
P/NAPS 1.83 2.10 1.14 1.20 1.80 1.42 1.48 3.59%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 19/08/10 18/08/09 25/08/08 27/08/07 28/08/06 30/08/05 -
Price 11.68 8.58 5.16 4.50 5.45 4.56 4.28 -
P/RPS 3.30 3.62 2.35 2.10 2.85 2.58 1.95 9.15%
P/EPS 7.23 10.33 8.45 8.52 11.60 11.53 11.94 -8.01%
EY 13.84 9.68 11.84 11.73 8.62 8.67 8.38 8.71%
DY 3.94 2.68 4.46 8.22 4.22 3.95 4.21 -1.09%
P/NAPS 1.62 2.15 1.19 1.15 1.52 1.39 1.63 -0.10%

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