[HLFG] YoY TTM Result on 30-Jun-2015 [#4]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -0.55%
YoY- -5.05%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,350,991 5,034,562 4,543,328 4,490,944 4,559,288 4,369,007 4,158,163 4.29%
PBT 3,578,585 3,089,949 2,565,038 3,023,285 3,009,223 2,630,039 2,393,748 6.92%
Tax -684,059 -773,065 -501,494 -562,908 -491,867 -465,265 -540,310 4.00%
NP 2,894,526 2,316,884 2,063,544 2,460,377 2,517,356 2,164,774 1,853,438 7.70%
-
NP to SH 1,907,442 1,506,765 1,358,895 1,620,743 1,706,877 1,487,690 1,233,568 7.53%
-
Tax Rate 19.12% 25.02% 19.55% 18.62% 16.35% 17.69% 22.57% -
Total Cost 2,456,465 2,717,678 2,479,784 2,030,567 2,041,932 2,204,233 2,304,725 1.06%
-
Net Worth 17,796,897 16,661,945 15,399,676 13,111,428 11,465,795 10,061,922 8,325,323 13.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 457,936 436,056 423,179 398,197 395,887 374,124 259,207 9.94%
Div Payout % 24.01% 28.94% 31.14% 24.57% 23.19% 25.15% 21.01% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 17,796,897 16,661,945 15,399,676 13,111,428 11,465,795 10,061,922 8,325,323 13.49%
NOSH 1,147,516 1,147,516 1,147,516 1,050,595 1,047,104 1,041,606 1,040,665 1.64%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 54.09% 46.02% 45.42% 54.79% 55.21% 49.55% 44.57% -
ROE 10.72% 9.04% 8.82% 12.36% 14.89% 14.79% 14.82% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 467.54 438.74 395.93 427.47 435.42 419.45 399.57 2.65%
EPS 166.66 131.31 118.42 154.27 163.01 142.83 118.54 5.83%
DPS 40.00 38.00 36.88 38.00 38.00 36.00 25.00 8.14%
NAPS 15.55 14.52 13.42 12.48 10.95 9.66 8.00 11.70%
Adjusted Per Share Value based on latest NOSH - 1,050,595
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 471.55 443.66 400.37 395.76 401.78 385.01 366.43 4.29%
EPS 168.09 132.78 119.75 142.83 150.42 131.10 108.71 7.53%
DPS 40.36 38.43 37.29 35.09 34.89 32.97 22.84 9.94%
NAPS 15.6833 14.6831 13.5708 11.5543 10.1041 8.8669 7.3366 13.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 18.00 16.80 14.68 15.16 16.14 14.46 12.24 -
P/RPS 3.85 3.83 3.71 3.55 3.71 3.45 3.06 3.90%
P/EPS 10.80 12.79 12.40 9.83 9.90 10.12 10.33 0.74%
EY 9.26 7.82 8.07 10.18 10.10 9.88 9.68 -0.73%
DY 2.22 2.26 2.51 2.51 2.35 2.49 2.04 1.41%
P/NAPS 1.16 1.16 1.09 1.21 1.47 1.50 1.53 -4.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 29/08/16 26/08/15 26/08/14 29/08/13 28/08/12 -
Price 18.64 16.70 16.10 13.22 17.04 14.12 12.18 -
P/RPS 3.99 3.81 4.07 3.09 3.91 3.37 3.05 4.57%
P/EPS 11.18 12.72 13.60 8.57 10.45 9.89 10.28 1.40%
EY 8.94 7.86 7.36 11.67 9.57 10.12 9.73 -1.40%
DY 2.15 2.28 2.29 2.87 2.23 2.55 2.05 0.79%
P/NAPS 1.20 1.15 1.20 1.06 1.56 1.46 1.52 -3.86%

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