[HLFG] YoY TTM Result on 31-Mar-2006 [#3]

Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 5.96%
YoY- -15.53%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,256,124 2,217,605 1,984,660 1,757,209 2,565,836 2,300,294 2,573,988 -2.17%
PBT 1,180,282 1,186,941 935,812 821,763 872,152 646,555 788,632 6.94%
Tax -287,954 -315,269 -252,659 -236,816 -412,287 -347,119 -414,180 -5.87%
NP 892,328 871,672 683,153 584,947 459,865 299,436 374,452 15.55%
-
NP to SH 585,053 580,737 457,222 388,427 459,865 299,436 374,452 7.71%
-
Tax Rate 24.40% 26.56% 27.00% 28.82% 47.27% 53.69% 52.52% -
Total Cost 1,363,796 1,345,933 1,301,507 1,172,262 2,105,971 2,000,858 2,199,536 -7.65%
-
Net Worth 4,489,874 4,041,990 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 8.07%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 238,817 239,236 235,504 187,311 186,671 135,180 124,311 11.48%
Div Payout % 40.82% 41.20% 51.51% 48.22% 40.59% 45.14% 33.20% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 4,489,874 4,041,990 3,566,570 3,122,497 2,739,543 2,464,754 2,815,669 8.07%
NOSH 1,039,322 1,041,749 1,021,940 1,040,832 1,037,705 1,044,387 1,038,992 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 39.55% 39.31% 34.42% 33.29% 17.92% 13.02% 14.55% -
ROE 13.03% 14.37% 12.82% 12.44% 16.79% 12.15% 13.30% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 217.08 212.87 194.21 168.83 247.26 220.25 247.74 -2.17%
EPS 56.29 55.75 44.74 37.32 44.32 28.67 36.04 7.70%
DPS 23.00 23.00 23.00 18.00 18.00 13.00 11.96 11.50%
NAPS 4.32 3.88 3.49 3.00 2.64 2.36 2.71 8.07%
Adjusted Per Share Value based on latest NOSH - 1,040,832
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 198.82 195.42 174.90 154.85 226.11 202.71 226.83 -2.17%
EPS 51.56 51.18 40.29 34.23 40.53 26.39 33.00 7.71%
DPS 21.05 21.08 20.75 16.51 16.45 11.91 10.95 11.49%
NAPS 3.9566 3.562 3.143 2.7517 2.4142 2.172 2.4813 8.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 4.68 4.44 5.75 4.32 4.08 4.76 3.86 -
P/RPS 2.16 2.09 2.96 2.56 1.65 2.16 1.56 5.56%
P/EPS 8.31 7.96 12.85 11.58 9.21 16.60 10.71 -4.13%
EY 12.03 12.56 7.78 8.64 10.86 6.02 9.34 4.30%
DY 4.91 5.18 4.00 4.17 4.41 2.73 3.10 7.95%
P/NAPS 1.08 1.14 1.65 1.44 1.55 2.02 1.42 -4.45%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 06/05/09 29/04/08 10/05/07 10/05/06 30/05/05 26/05/04 08/05/03 -
Price 5.10 4.82 6.00 4.76 4.00 4.14 3.82 -
P/RPS 2.35 2.26 3.09 2.82 1.62 1.88 1.54 7.29%
P/EPS 9.06 8.65 13.41 12.75 9.03 14.44 10.60 -2.58%
EY 11.04 11.57 7.46 7.84 11.08 6.93 9.43 2.65%
DY 4.51 4.77 3.83 3.78 4.50 3.14 3.13 6.27%
P/NAPS 1.18 1.24 1.72 1.59 1.52 1.75 1.41 -2.92%

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