[HLFG] YoY TTM Result on 30-Jun-2021 [#4]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	6,650,692	6,429,170	6,251,516	6,198,872	5,257,825	5,278,010	5,350,991	3.68%
YoY %	3.45%	2.84%	0.85%	17.90%	-0.38%	-1.36%	-	-
Horiz. %	124.29%	120.15%	116.83%	115.85%	98.26%	98.64%	100.00%	-
PBT	5,845,571	5,102,380	4,839,979	3,971,507	3,299,521	3,505,640	3,578,585	8.51%
YoY %	14.57%	5.42%	21.87%	20.37%	-5.88%	-2.04%	-	-
Horiz. %	163.35%	142.58%	135.25%	110.98%	92.20%	97.96%	100.00%	-
Tax	-1,058,401	-894,761	-1,157,118	-595,146	-520,566	-591,379	-684,059	7.53%
YoY %	-18.29%	22.67%	-94.43%	-14.33%	11.97%	13.55%	-	-
Horiz. %	154.72%	130.80%	169.15%	87.00%	76.10%	86.45%	100.00%	-
NP	4,787,170	4,207,619	3,682,861	3,376,361	2,778,955	2,914,261	2,894,526	8.73%
YoY %	13.77%	14.25%	9.08%	21.50%	-4.64%	0.68%	-	-
Horiz. %	165.39%	145.36%	127.24%	116.65%	96.01%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,197,662	2,791,303	2,452,209	2,265,254	1,857,502	1,919,359	1,907,442	8.98%
YoY %	14.56%	13.83%	8.25%	21.95%	-3.22%	0.62%	-	-
Horiz. %	167.64%	146.34%	128.56%	118.76%	97.38%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	17.54%	23.91%	14.99%	15.78%	16.87%	19.12%	-
YoY %	3.25%	-26.64%	59.51%	-5.01%	-6.46%	-11.77%	-	-
Horiz. %	94.72%	91.74%	125.05%	78.40%	82.53%	88.23%	100.00%	-
Total Cost	1,863,522	2,221,551	2,568,655	2,822,511	2,478,870	2,363,749	2,456,465	-4.49%
YoY %	-16.12%	-13.51%	-8.99%	13.86%	4.87%	-3.77%	-	-
Horiz. %	75.86%	90.44%	104.57%	114.90%	100.91%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,091,865	26,787,490	24,365,371	22,823,171	20,895,915	19,195,767	17,796,897	9.13%
YoY %	12.34%	9.94%	6.76%	9.22%	8.86%	7.86%	-	-
Horiz. %	169.08%	150.52%	136.91%	128.24%	117.41%	107.86%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	612,480	555,700	522,868	453,515	431,427	481,337	457,936	4.96%
YoY %	10.22%	6.28%	15.29%	5.12%	-10.37%	5.11%	-	-
Horiz. %	133.75%	121.35%	114.18%	99.03%	94.21%	105.11%	100.00%	-
Div Payout %	19.15%	19.91%	21.32%	20.02%	23.23%	25.08%	24.01%	-
YoY %	-3.82%	-6.61%	6.49%	-13.82%	-7.38%	4.46%	-	-
Horiz. %	79.76%	82.92%	88.80%	83.38%	96.75%	104.46%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	30,091,865	26,787,490	24,365,371	22,823,171	20,895,915	19,195,767	17,796,897	9.13%
YoY %	12.34%	9.94%	6.76%	9.22%	8.86%	7.86%	-	-
Horiz. %	169.08%	150.52%	136.91%	128.24%	117.41%	107.86%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	71.98%	65.45%	58.91%	54.47%	52.85%	55.22%	54.09%	-
YoY %	9.98%	11.10%	8.15%	3.07%	-4.29%	2.09%	-	-
Horiz. %	133.07%	121.00%	108.91%	100.70%	97.71%	102.09%	100.00%	-
ROE	10.63%	10.42%	10.06%	9.93%	8.89%	10.00%	10.72%	-
YoY %	2.02%	3.58%	1.31%	11.70%	-11.10%	-6.72%	-	-
Horiz. %	99.16%	97.20%	93.84%	92.63%	82.93%	93.28%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	586.35	566.90	549.32	546.74	463.74	461.38	467.54	3.84%
YoY %	3.43%	3.20%	0.47%	17.90%	0.51%	-1.32%	-	-
Horiz. %	125.41%	121.25%	117.49%	116.94%	99.19%	98.68%	100.00%	-
EPS	281.92	246.12	215.48	199.80	163.83	167.78	166.66	9.14%
YoY %	14.55%	14.22%	7.85%	21.96%	-2.35%	0.67%	-	-
Horiz. %	169.16%	147.68%	129.29%	119.88%	98.30%	100.67%	100.00%	-
DPS	54.00	49.00	46.00	40.00	38.00	42.00	40.00	5.12%
YoY %	10.20%	6.52%	15.00%	5.26%	-9.52%	5.00%	-	-
Horiz. %	135.00%	122.50%	115.00%	100.00%	95.00%	105.00%	100.00%	-
NAPS	26.53	23.62	21.41	20.13	18.43	16.78	15.55	9.30%
YoY %	12.32%	10.32%	6.36%	9.22%	9.83%	7.91%	-	-
Horiz. %	170.61%	151.90%	137.68%	129.45%	118.52%	107.91%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	579.57	560.27	544.79	540.20	458.19	459.95	466.31	3.68%
YoY %	3.44%	2.84%	0.85%	17.90%	-0.38%	-1.36%	-	-
Horiz. %	124.29%	120.15%	116.83%	115.85%	98.26%	98.64%	100.00%	-
EPS	278.66	243.25	213.70	197.40	161.87	167.26	166.22	8.98%
YoY %	14.56%	13.83%	8.26%	21.95%	-3.22%	0.63%	-	-
Horiz. %	167.65%	146.34%	128.56%	118.76%	97.38%	100.63%	100.00%	-
DPS	53.37	48.43	45.57	39.52	37.60	41.95	39.91	4.95%
YoY %	10.20%	6.28%	15.31%	5.11%	-10.37%	5.11%	-	-
Horiz. %	133.73%	121.35%	114.18%	99.02%	94.21%	105.11%	100.00%	-
NAPS	26.2235	23.3439	21.2331	19.8892	18.2097	16.7281	15.509	9.13%
YoY %	12.34%	9.94%	6.76%	9.22%	8.86%	7.86%	-	-
Horiz. %	169.09%	150.52%	136.91%	128.24%	117.41%	107.86%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	17.28	17.66	18.50	17.80	13.10	18.54	18.00	-
P/RPS	2.95	3.12	3.37	3.26	2.82	4.02	3.85	-4.33%
YoY %	-5.45%	-7.42%	3.37%	15.60%	-29.85%	4.42%	-	-
Horiz. %	76.62%	81.04%	87.53%	84.68%	73.25%	104.42%	100.00%	-
P/EPS	6.13	7.18	8.59	8.91	8.00	11.05	10.80	-8.99%
YoY %	-14.62%	-16.41%	-3.59%	11.38%	-27.60%	2.31%	-	-
Horiz. %	56.76%	66.48%	79.54%	82.50%	74.07%	102.31%	100.00%	-
EY	16.31	13.94	11.65	11.22	12.51	9.05	9.26	9.88%
YoY %	17.00%	19.66%	3.83%	-10.31%	38.23%	-2.27%	-	-
Horiz. %	176.13%	150.54%	125.81%	121.17%	135.10%	97.73%	100.00%	-
DY	3.13	2.77	2.49	2.25	2.90	2.27	2.22	5.88%
YoY %	13.00%	11.24%	10.67%	-22.41%	27.75%	2.25%	-	-
Horiz. %	140.99%	124.77%	112.16%	101.35%	130.63%	102.25%	100.00%	-
P/NAPS	0.65	0.75	0.86	0.88	0.71	1.10	1.16	-9.19%
YoY %	-13.33%	-12.79%	-2.27%	23.94%	-35.45%	-5.17%	-	-
Horiz. %	56.03%	64.66%	74.14%	75.86%	61.21%	94.83%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	30/08/23	30/08/22	30/08/21	28/08/20	28/08/19	28/08/18	-
Price	18.48	18.22	19.42	18.24	12.34	16.04	18.64	-
P/RPS	3.15	3.21	3.54	3.34	2.66	3.48	3.99	-3.85%
YoY %	-1.87%	-9.32%	5.99%	25.56%	-23.56%	-12.78%	-	-
Horiz. %	78.95%	80.45%	88.72%	83.71%	66.67%	87.22%	100.00%	-
P/EPS	6.56	7.40	9.01	9.13	7.53	9.56	11.18	-8.49%
YoY %	-11.35%	-17.87%	-1.31%	21.25%	-21.23%	-14.49%	-	-
Horiz. %	58.68%	66.19%	80.59%	81.66%	67.35%	85.51%	100.00%	-
EY	15.26	13.51	11.10	10.95	13.28	10.46	8.94	9.31%
YoY %	12.95%	21.71%	1.37%	-17.55%	26.96%	17.00%	-	-
Horiz. %	170.69%	151.12%	124.16%	122.48%	148.55%	117.00%	100.00%	-
DY	2.92	2.69	2.37	2.19	3.08	2.62	2.15	5.22%
YoY %	8.55%	13.50%	8.22%	-28.90%	17.56%	21.86%	-	-
Horiz. %	135.81%	125.12%	110.23%	101.86%	143.26%	121.86%	100.00%	-
P/NAPS	0.70	0.77	0.91	0.91	0.67	0.96	1.20	-8.58%
YoY %	-9.09%	-15.38%	0.00%	35.82%	-30.21%	-20.00%	-	-
Horiz. %	58.33%	64.17%	75.83%	75.83%	55.83%	80.00%	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