[HLFG] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	5,104,888	5,372,334	5,304,664	5,278,010	5,248,216	5,256,914	5,532,660	-5.21%
YoY %	-4.98%	1.28%	0.51%	0.57%	-0.17%	-4.98%	-	-
Horiz. %	92.27%	97.10%	95.88%	95.40%	94.86%	95.02%	100.00%	-
PBT	3,254,982	3,675,762	3,654,596	3,505,640	3,554,324	3,613,260	3,716,424	-8.45%
YoY %	-11.45%	0.58%	4.25%	-1.37%	-1.63%	-2.78%	-	-
Horiz. %	87.58%	98.91%	98.34%	94.33%	95.64%	97.22%	100.00%	-
Tax	-570,356	-674,436	-680,700	-591,379	-616,286	-610,160	-637,996	-7.19%
YoY %	15.43%	0.92%	-15.10%	4.04%	-1.00%	4.36%	-	-
Horiz. %	89.40%	105.71%	106.69%	92.69%	96.60%	95.64%	100.00%	-
NP	2,684,626	3,001,326	2,973,896	2,914,261	2,938,037	3,003,100	3,078,428	-8.71%
YoY %	-10.55%	0.92%	2.05%	-0.81%	-2.17%	-2.45%	-	-
Horiz. %	87.21%	97.50%	96.60%	94.67%	95.44%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,776,481	1,986,322	1,960,804	1,919,359	1,934,209	1,974,484	2,022,780	-8.28%
YoY %	-10.56%	1.30%	2.16%	-0.77%	-2.04%	-2.39%	-	-
Horiz. %	87.82%	98.20%	96.94%	94.89%	95.62%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.52%	18.35%	18.63%	16.87%	17.34%	16.89%	17.17%	-
YoY %	-4.52%	-1.50%	10.43%	-2.71%	2.66%	-1.63%	-	-
Horiz. %	102.04%	106.87%	108.50%	98.25%	100.99%	98.37%	100.00%	-
Total Cost	2,420,261	2,371,008	2,330,768	2,363,749	2,310,178	2,253,814	2,454,232	-0.92%
YoY %	2.08%	1.73%	-1.40%	2.32%	2.50%	-8.17%	-	-
Horiz. %	98.62%	96.61%	94.97%	96.31%	94.13%	91.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,195,879	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	7.24%
YoY %	2.00%	1.54%	1.58%	0.26%	2.96%	2.27%	-	-
Horiz. %	111.07%	108.89%	107.24%	105.57%	105.30%	102.27%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	196,664	295,344	591,912	480,466	642,045	298,261	595,398	-52.18%
YoY %	-33.41%	-50.10%	23.20%	-25.17%	115.26%	-49.91%	-	-
Horiz. %	33.03%	49.60%	99.41%	80.70%	107.83%	50.09%	100.00%	-
Div Payout %	11.07%	14.87%	30.19%	25.03%	33.19%	15.11%	29.43%	-
YoY %	-25.55%	-50.75%	20.62%	-24.59%	119.66%	-48.66%	-	-
Horiz. %	37.61%	50.53%	102.58%	85.05%	112.78%	51.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	20,195,879	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	7.24%
YoY %	2.00%	1.54%	1.58%	0.26%	2.96%	2.27%	-	-
Horiz. %	111.07%	108.89%	107.24%	105.57%	105.30%	102.27%	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%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	52.59%	55.87%	56.06%	55.22%	55.98%	57.13%	55.64%	-
YoY %	-5.87%	-0.34%	1.52%	-1.36%	-2.01%	2.68%	-	-
Horiz. %	94.52%	100.41%	100.75%	99.25%	100.61%	102.68%	100.00%	-
ROE	8.80%	10.03%	10.06%	10.00%	10.10%	10.62%	11.12%	-
YoY %	-12.26%	-0.30%	0.60%	-0.99%	-4.90%	-4.50%	-	-
Horiz. %	79.14%	90.20%	90.47%	89.93%	90.83%	95.50%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	449.93	472.94	466.02	461.38	457.76	458.26	483.20	-4.64%
YoY %	-4.87%	1.48%	1.01%	0.79%	-0.11%	-5.16%	-	-
Horiz. %	93.11%	97.88%	96.44%	95.48%	94.74%	94.84%	100.00%	-
EPS	156.40	174.80	172.40	167.80	168.93	172.40	176.80	-7.84%
YoY %	-10.53%	1.39%	2.74%	-0.67%	-2.01%	-2.49%	-	-
Horiz. %	88.46%	98.87%	97.51%	94.91%	95.55%	97.51%	100.00%	-
DPS	17.33	26.00	52.00	42.00	56.00	26.00	52.00	-51.89%
YoY %	-33.35%	-50.00%	23.81%	-25.00%	115.38%	-50.00%	-	-
Horiz. %	33.33%	50.00%	100.00%	80.77%	107.69%	50.00%	100.00%	-
NAPS	17.80	17.43	17.13	16.78	16.70	16.21	15.88	7.89%
YoY %	2.12%	1.75%	2.09%	0.48%	3.02%	2.08%	-	-
Horiz. %	112.09%	109.76%	107.87%	105.67%	105.16%	102.08%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	444.86	468.17	462.27	459.95	457.35	458.11	482.14	-5.21%
YoY %	-4.98%	1.28%	0.50%	0.57%	-0.17%	-4.98%	-	-
Horiz. %	92.27%	97.10%	95.88%	95.40%	94.86%	95.02%	100.00%	-
EPS	154.81	173.10	170.87	167.26	168.56	172.07	176.27	-8.28%
YoY %	-10.57%	1.31%	2.16%	-0.77%	-2.04%	-2.38%	-	-
Horiz. %	87.83%	98.20%	96.94%	94.89%	95.63%	97.62%	100.00%	-
DPS	17.14	25.74	51.58	41.87	55.95	25.99	51.89	-52.18%
YoY %	-33.41%	-50.10%	23.19%	-25.17%	115.28%	-49.91%	-	-
Horiz. %	33.03%	49.60%	99.40%	80.69%	107.82%	50.09%	100.00%	-
NAPS	17.5996	17.2542	16.9923	16.7281	16.6853	16.2049	15.8451	7.24%
YoY %	2.00%	1.54%	1.58%	0.26%	2.96%	2.27%	-	-
Horiz. %	111.07%	108.89%	107.24%	105.57%	105.30%	102.27%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	13.68	16.90	16.26	18.54	19.18	18.56	19.30	-
P/RPS	3.04	3.57	3.49	4.02	4.19	4.05	3.99	-16.56%
YoY %	-14.85%	2.29%	-13.18%	-4.06%	3.46%	1.50%	-	-
Horiz. %	76.19%	89.47%	87.47%	100.75%	105.01%	101.50%	100.00%	-
P/EPS	8.74	9.66	9.44	11.05	11.37	10.78	10.92	-13.78%
YoY %	-9.52%	2.33%	-14.57%	-2.81%	5.47%	-1.28%	-	-
Horiz. %	80.04%	88.46%	86.45%	101.19%	104.12%	98.72%	100.00%	-
EY	11.45	10.35	10.59	9.05	8.80	9.27	9.15	16.10%
YoY %	10.63%	-2.27%	17.02%	2.84%	-5.07%	1.31%	-	-
Horiz. %	125.14%	113.11%	115.74%	98.91%	96.17%	101.31%	100.00%	-
DY	1.27	1.54	3.20	2.27	2.92	1.40	2.69	-39.34%
YoY %	-17.53%	-51.88%	40.97%	-22.26%	108.57%	-47.96%	-	-
Horiz. %	47.21%	57.25%	118.96%	84.39%	108.55%	52.04%	100.00%	-
P/NAPS	0.77	0.97	0.95	1.10	1.15	1.14	1.22	-26.40%
YoY %	-20.62%	2.11%	-13.64%	-4.35%	0.88%	-6.56%	-	-
Horiz. %	63.11%	79.51%	77.87%	90.16%	94.26%	93.44%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/20	26/02/20	27/11/19	28/08/19	28/05/19	26/02/19	28/11/18	-
Price	13.28	15.70	16.76	16.04	18.92	20.10	19.18	-
P/RPS	2.95	3.32	3.60	3.48	4.13	4.39	3.97	-17.94%
YoY %	-11.14%	-7.78%	3.45%	-15.74%	-5.92%	10.58%	-	-
Horiz. %	74.31%	83.63%	90.68%	87.66%	104.03%	110.58%	100.00%	-
P/EPS	8.48	8.98	9.73	9.56	11.21	11.68	10.86	-15.19%
YoY %	-5.57%	-7.71%	1.78%	-14.72%	-4.02%	7.55%	-	-
Horiz. %	78.08%	82.69%	89.59%	88.03%	103.22%	107.55%	100.00%	-
EY	11.79	11.14	10.28	10.46	8.92	8.56	9.21	17.87%
YoY %	5.83%	8.37%	-1.72%	17.26%	4.21%	-7.06%	-	-
Horiz. %	128.01%	120.96%	111.62%	113.57%	96.85%	92.94%	100.00%	-
DY	1.31	1.66	3.10	2.62	2.96	1.29	2.71	-38.37%
YoY %	-21.08%	-46.45%	18.32%	-11.49%	129.46%	-52.40%	-	-
Horiz. %	48.34%	61.25%	114.39%	96.68%	109.23%	47.60%	100.00%	-
P/NAPS	0.75	0.90	0.98	0.96	1.13	1.24	1.21	-27.28%
YoY %	-16.67%	-8.16%	2.08%	-15.04%	-8.87%	2.48%	-	-
Horiz. %	61.98%	74.38%	80.99%	79.34%	93.39%	102.48%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

EMA 5

30 Mins

SELL

2024-05-16 15:10:00

EMA 5

10 Mins

SELL

2024-05-16 14:30:00

EMA 5

5 Mins

SELL

2024-05-16 12:30:00

EMA 5

5 Mins

SELL

2024-05-16 12:20:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

280,180,300

REVENUE

0.235

-0.01

272,110,300

TOPGLOV

1.21

-0.05

263,071,700

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

95,890,500

MYEG

1.04

+0.01

87,470,500

SUPERMX

1.01

-0.07

87,159,800

SINKUNG

0.15

+0.01

83,706,600

More active Stocks

MPI

33.52

+1.00

162,600

F&N

33.28

+0.80

201,700

UTDPLT

26.22

+0.60

263,400

HEIM

24.78

+0.58

299,400

CARLSBG

20.12

+0.50

349,700

NESTLE

129.50

+0.50

27,800

ALLIANZ

22.06

+0.38

31,100

PANAMY

19.62

+0.36

16,600

KSENG

6.30

+0.32

499,600

GCB

3.41

+0.31

6,584,700

More gainer Stocks

AJI

16.16

-0.40

202,600

AIRPORT

10.06

-0.34

22,938,000

HARTA

3.55

-0.27

32,017,000

KOSSAN

2.48

-0.26

19,690,900

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.32

-0.12

335,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.415

-0.10

1,230,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More