[HLFG] YoY TTM Result on 31-Mar-2005 [#3]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 19.96%
YoY- 53.58%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,217,605 1,984,660 1,757,209 2,565,836 2,300,294 2,573,988 3,162,758 -5.74%
PBT 1,186,941 935,812 821,763 872,152 646,555 788,632 730,484 8.41%
Tax -315,269 -252,659 -236,816 -412,287 -347,119 -414,180 -409,876 -4.27%
NP 871,672 683,153 584,947 459,865 299,436 374,452 320,608 18.12%
-
NP to SH 580,737 457,222 388,427 459,865 299,436 374,452 320,608 10.39%
-
Tax Rate 26.56% 27.00% 28.82% 47.27% 53.69% 52.52% 56.11% -
Total Cost 1,345,933 1,301,507 1,172,262 2,105,971 2,000,858 2,199,536 2,842,150 -11.70%
-
Net Worth 4,041,990 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 10.29%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 239,236 235,504 187,311 186,671 135,180 124,311 82,568 19.38%
Div Payout % 41.20% 51.51% 48.22% 40.59% 45.14% 33.20% 25.75% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,041,990 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 2,243,504 10.29%
NOSH 1,041,749 1,021,940 1,040,832 1,037,705 1,044,387 1,038,992 525,410 12.07%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 39.31% 34.42% 33.29% 17.92% 13.02% 14.55% 10.14% -
ROE 14.37% 12.82% 12.44% 16.79% 12.15% 13.30% 14.29% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 212.87 194.21 168.83 247.26 220.25 247.74 601.96 -15.89%
EPS 55.75 44.74 37.32 44.32 28.67 36.04 61.02 -1.49%
DPS 23.00 23.00 18.00 18.00 13.00 11.96 15.72 6.54%
NAPS 3.88 3.49 3.00 2.64 2.36 2.71 4.27 -1.58%
Adjusted Per Share Value based on latest NOSH - 1,037,705
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 195.42 174.90 154.85 226.11 202.71 226.83 278.71 -5.74%
EPS 51.18 40.29 34.23 40.53 26.39 33.00 28.25 10.40%
DPS 21.08 20.75 16.51 16.45 11.91 10.95 7.28 19.36%
NAPS 3.562 3.143 2.7517 2.4142 2.172 2.4813 1.9771 10.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.44 5.75 4.32 4.08 4.76 3.86 7.10 -
P/RPS 2.09 2.96 2.56 1.65 2.16 1.56 1.18 9.98%
P/EPS 7.96 12.85 11.58 9.21 16.60 10.71 11.64 -6.13%
EY 12.56 7.78 8.64 10.86 6.02 9.34 8.59 6.53%
DY 5.18 4.00 4.17 4.41 2.73 3.10 2.21 15.23%
P/NAPS 1.14 1.65 1.44 1.55 2.02 1.42 1.66 -6.06%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 10/05/07 10/05/06 30/05/05 26/05/04 08/05/03 07/05/02 -
Price 4.82 6.00 4.76 4.00 4.14 3.82 8.50 -
P/RPS 2.26 3.09 2.82 1.62 1.88 1.54 1.41 8.17%
P/EPS 8.65 13.41 12.75 9.03 14.44 10.60 13.93 -7.62%
EY 11.57 7.46 7.84 11.08 6.93 9.43 7.18 8.26%
DY 4.77 3.83 3.78 4.50 3.14 3.13 1.85 17.08%
P/NAPS 1.24 1.72 1.59 1.52 1.75 1.41 1.99 -7.57%

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