[HLFG] YoY TTM Result on 30-Sep-2015 [#1]

Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -0.33%
YoY- -3.2%
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,455,404 5,131,852 4,578,168 4,554,057 4,469,968 4,461,457 4,343,195 3.87%
PBT 3,667,230 3,204,896 2,593,573 2,973,271 2,943,640 2,753,902 2,591,838 5.95%
Tax -693,184 -781,285 -528,348 -523,089 -471,779 -469,995 -587,426 2.79%
NP 2,974,046 2,423,611 2,065,225 2,450,182 2,471,861 2,283,907 2,004,412 6.79%
-
NP to SH 1,957,885 1,575,825 1,358,205 1,615,470 1,668,843 1,570,682 1,358,783 6.27%
-
Tax Rate 18.90% 24.38% 20.37% 17.59% 16.03% 17.07% 22.66% -
Total Cost 2,481,358 2,708,241 2,512,943 2,103,875 1,998,107 2,177,550 2,338,783 0.99%
-
Net Worth 18,182,568 17,109,476 15,916,059 13,787,257 11,806,591 10,457,863 9,158,100 12.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 457,608 436,056 436,056 398,186 396,787 374,398 290,557 7.86%
Div Payout % 23.37% 27.67% 32.11% 24.65% 23.78% 23.84% 21.38% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 18,182,568 17,109,476 15,916,059 13,787,257 11,806,591 10,457,863 9,158,100 12.10%
NOSH 1,147,516 1,147,516 1,147,516 1,048,460 1,048,542 1,041,619 1,039,511 1.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 54.52% 47.23% 45.11% 53.80% 55.30% 51.19% 46.15% -
ROE 10.77% 9.21% 8.53% 11.72% 14.13% 15.02% 14.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 476.46 447.21 398.96 434.36 426.30 428.32 417.81 2.21%
EPS 170.99 137.32 118.36 154.08 159.16 150.79 130.71 4.57%
DPS 40.00 38.00 38.00 38.00 38.00 36.00 28.00 6.12%
NAPS 15.88 14.91 13.87 13.15 11.26 10.04 8.81 10.31%
Adjusted Per Share Value based on latest NOSH - 1,048,460
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 480.75 452.24 403.45 401.32 393.91 393.16 382.74 3.87%
EPS 172.54 138.87 119.69 142.36 147.06 138.41 119.74 6.27%
DPS 40.33 38.43 38.43 35.09 34.97 32.99 25.60 7.86%
NAPS 16.0232 15.0775 14.0258 12.1498 10.4044 9.2159 8.0705 12.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 19.30 16.60 15.42 14.00 17.60 14.52 11.86 -
P/RPS 4.05 3.71 3.87 3.22 4.13 3.39 2.84 6.09%
P/EPS 11.29 12.09 13.03 9.09 11.06 9.63 9.07 3.71%
EY 8.86 8.27 7.68 11.01 9.04 10.39 11.02 -3.56%
DY 2.07 2.29 2.46 2.71 2.16 2.48 2.36 -2.16%
P/NAPS 1.22 1.11 1.11 1.06 1.56 1.45 1.35 -1.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 22/11/16 17/11/15 25/11/14 26/11/13 14/11/12 -
Price 19.20 16.06 15.10 13.70 18.12 15.30 12.70 -
P/RPS 4.03 3.59 3.78 3.15 4.25 3.57 3.04 4.80%
P/EPS 11.23 11.69 12.76 8.89 11.38 10.15 9.72 2.43%
EY 8.91 8.55 7.84 11.25 8.78 9.86 10.29 -2.37%
DY 2.08 2.37 2.52 2.77 2.10 2.35 2.20 -0.93%
P/NAPS 1.21 1.08 1.09 1.04 1.61 1.52 1.44 -2.85%

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