[HLFG] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 16.5%
YoY- -13.59%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,554,698 2,554,689 2,586,438 2,583,696 2,563,612 2,574,917 2,606,230 -1.32%
PBT 779,833 762,817 754,928 705,132 575,452 556,108 608,400 18.05%
Tax -395,257 -414,737 -429,732 -437,092 -345,377 -328,738 -333,748 11.97%
NP 384,576 348,080 325,196 268,040 230,075 227,369 274,652 25.23%
-
NP to SH 384,576 348,080 325,196 268,040 230,075 227,369 274,652 25.23%
-
Tax Rate 50.68% 54.37% 56.92% 61.99% 60.02% 59.11% 54.86% -
Total Cost 2,170,122 2,206,609 2,261,242 2,315,656 2,333,537 2,347,548 2,331,578 -4.68%
-
Net Worth 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 1,664,114 1,628,230 31.68%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 87,777 112,125 60,036 - - 71,574 35,785 82.17%
Div Payout % 22.82% 32.21% 18.46% - - 31.48% 13.03% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 2,457,775 2,244,264 2,086,757 1,887,942 1,708,898 1,664,114 1,628,230 31.68%
NOSH 548,610 525,588 500,301 477,960 447,355 447,342 447,315 14.62%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.05% 13.63% 12.57% 10.37% 8.97% 8.83% 10.54% -
ROE 15.65% 15.51% 15.58% 14.20% 13.46% 13.66% 16.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 465.67 486.06 516.98 540.57 573.06 575.60 582.64 -13.91%
EPS 70.10 66.23 65.00 56.08 51.43 50.83 60.50 10.34%
DPS 16.00 21.33 12.00 0.00 0.00 16.00 8.00 58.94%
NAPS 4.48 4.27 4.171 3.95 3.82 3.72 3.64 14.89%
Adjusted Per Share Value based on latest NOSH - 477,960
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 225.13 225.13 227.93 227.68 225.92 226.91 229.67 -1.32%
EPS 33.89 30.67 28.66 23.62 20.28 20.04 24.20 25.24%
DPS 7.74 9.88 5.29 0.00 0.00 6.31 3.15 82.39%
NAPS 2.1659 1.9777 1.8389 1.6637 1.5059 1.4665 1.4349 31.68%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 8.15 7.10 5.45 4.96 4.32 3.80 5.00 -
P/RPS 1.75 1.46 1.05 0.92 0.75 0.66 0.86 60.78%
P/EPS 11.63 10.72 8.38 8.84 8.40 7.48 8.14 26.93%
EY 8.60 9.33 11.93 11.31 11.91 13.38 12.28 -21.18%
DY 1.96 3.00 2.20 0.00 0.00 4.21 1.60 14.52%
P/NAPS 1.82 1.66 1.31 1.26 1.13 1.02 1.37 20.90%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 07/05/02 05/02/02 13/11/01 29/08/01 30/05/01 13/03/01 -
Price 4.64 8.50 6.25 4.86 5.75 4.44 4.04 -
P/RPS 1.00 1.75 1.21 0.90 1.00 0.77 0.69 28.15%
P/EPS 6.62 12.83 9.62 8.67 11.18 8.74 6.58 0.40%
EY 15.11 7.79 10.40 11.54 8.94 11.45 15.20 -0.39%
DY 3.45 2.51 1.92 0.00 0.00 3.60 1.98 44.94%
P/NAPS 1.04 1.99 1.50 1.23 1.51 1.19 1.11 -4.26%

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