[HLFG] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 5.67%
YoY- 27.01%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,511,715 2,233,954 2,256,124 2,217,605 1,984,660 1,757,209 2,565,836 5.36%
PBT 2,498,215 1,085,305 1,180,282 1,186,941 935,812 821,763 872,152 19.16%
Tax -323,975 -121,884 -287,954 -315,269 -252,659 -236,816 -412,287 -3.93%
NP 2,174,240 963,421 892,328 871,672 683,153 584,947 459,865 29.53%
-
NP to SH 1,791,796 637,315 585,053 580,737 457,222 388,427 459,865 25.42%
-
Tax Rate 12.97% 11.23% 24.40% 26.56% 27.00% 28.82% 47.27% -
Total Cost 1,337,475 1,270,533 1,363,796 1,345,933 1,301,507 1,172,262 2,105,971 -7.28%
-
Net Worth 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 3,122,497 2,739,543 17.69%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 289,489 383,198 238,817 239,236 235,504 187,311 186,671 7.58%
Div Payout % 16.16% 60.13% 40.82% 41.20% 51.51% 48.22% 40.59% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 7,286,533 4,972,484 4,489,874 4,041,990 3,566,570 3,122,497 2,739,543 17.69%
NOSH 1,033,550 1,035,934 1,039,322 1,041,749 1,021,940 1,040,832 1,037,705 -0.06%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 61.91% 43.13% 39.55% 39.31% 34.42% 33.29% 17.92% -
ROE 24.59% 12.82% 13.03% 14.37% 12.82% 12.44% 16.79% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 339.77 215.65 217.08 212.87 194.21 168.83 247.26 5.43%
EPS 173.36 61.52 56.29 55.75 44.74 37.32 44.32 25.51%
DPS 28.00 37.00 23.00 23.00 23.00 18.00 18.00 7.63%
NAPS 7.05 4.80 4.32 3.88 3.49 3.00 2.64 17.77%
Adjusted Per Share Value based on latest NOSH - 1,041,749
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 309.47 196.86 198.82 195.42 174.90 154.85 226.11 5.36%
EPS 157.90 56.16 51.56 51.18 40.29 34.23 40.53 25.42%
DPS 25.51 33.77 21.05 21.08 20.75 16.51 16.45 7.58%
NAPS 6.4212 4.3819 3.9566 3.562 3.143 2.7517 2.4142 17.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 9.00 8.45 4.68 4.44 5.75 4.32 4.08 -
P/RPS 2.65 3.92 2.16 2.09 2.96 2.56 1.65 8.21%
P/EPS 5.19 13.74 8.31 7.96 12.85 11.58 9.21 -9.11%
EY 19.26 7.28 12.03 12.56 7.78 8.64 10.86 10.01%
DY 3.11 4.38 4.91 5.18 4.00 4.17 4.41 -5.65%
P/NAPS 1.28 1.76 1.08 1.14 1.65 1.44 1.55 -3.13%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 10/05/06 30/05/05 -
Price 11.14 8.00 5.10 4.82 6.00 4.76 4.00 -
P/RPS 3.28 3.71 2.35 2.26 3.09 2.82 1.62 12.46%
P/EPS 6.43 13.00 9.06 8.65 13.41 12.75 9.03 -5.50%
EY 15.56 7.69 11.04 11.57 7.46 7.84 11.08 5.81%
DY 2.51 4.63 4.51 4.77 3.83 3.78 4.50 -9.26%
P/NAPS 1.58 1.67 1.18 1.24 1.72 1.59 1.52 0.64%

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