[HLFG] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -8.1%
YoY- -8.84%
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,490,944 4,362,690 4,452,120 4,334,036 4,549,163 4,536,897 4,698,386 -2.97%
PBT 3,023,285 2,990,441 3,086,230 2,987,972 3,009,223 3,058,149 3,131,506 -2.32%
Tax -562,908 -629,489 -643,102 -620,476 -491,867 -581,298 -635,994 -7.83%
NP 2,460,377 2,360,952 2,443,128 2,367,496 2,517,356 2,476,850 2,495,512 -0.94%
-
NP to SH 1,620,743 1,572,657 1,631,988 1,568,620 1,706,877 1,675,496 1,683,884 -2.52%
-
Tax Rate 18.62% 21.05% 20.84% 20.77% 16.35% 19.01% 20.31% -
Total Cost 2,030,567 2,001,738 2,008,992 1,966,540 2,031,807 2,060,046 2,202,874 -5.29%
-
Net Worth 13,108,795 12,528,185 12,098,498 11,806,591 11,473,482 11,158,385 10,829,440 13.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 399,146 530,736 272,347 545,242 398,166 528,372 271,257 29.46%
Div Payout % 24.63% 33.75% 16.69% 34.76% 23.33% 31.54% 16.11% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 13,108,795 12,528,185 12,098,498 11,806,591 11,473,482 11,158,385 10,829,440 13.62%
NOSH 1,050,384 1,047,507 1,047,489 1,048,542 1,047,806 1,042,839 1,043,298 0.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 54.79% 54.12% 54.88% 54.63% 55.34% 54.59% 53.11% -
ROE 12.36% 12.55% 13.49% 13.29% 14.88% 15.02% 15.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 427.55 416.48 425.03 413.34 434.16 435.05 450.34 -3.41%
EPS 154.30 150.13 155.80 149.60 162.90 160.67 161.40 -2.96%
DPS 38.00 50.67 26.00 52.00 38.00 50.67 26.00 28.87%
NAPS 12.48 11.96 11.55 11.26 10.95 10.70 10.38 13.10%
Adjusted Per Share Value based on latest NOSH - 1,048,542
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 395.76 384.46 392.34 381.93 400.89 399.81 414.04 -2.97%
EPS 142.83 138.59 143.82 138.23 150.42 147.65 148.39 -2.52%
DPS 35.17 46.77 24.00 48.05 35.09 46.56 23.90 29.46%
NAPS 11.552 11.0403 10.6616 10.4044 10.1109 9.8332 9.5433 13.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 15.16 16.96 16.52 17.60 16.14 15.68 15.48 -
P/RPS 3.55 4.07 3.89 4.26 3.72 3.60 3.44 2.12%
P/EPS 9.83 11.30 10.60 11.76 9.91 9.76 9.59 1.66%
EY 10.18 8.85 9.43 8.50 10.09 10.25 10.43 -1.60%
DY 2.51 2.99 1.57 2.95 2.35 3.23 1.68 30.78%
P/NAPS 1.21 1.42 1.43 1.56 1.47 1.47 1.49 -12.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 25/02/15 25/11/14 26/08/14 21/05/14 25/02/14 -
Price 13.22 15.80 16.76 18.12 17.04 15.70 15.70 -
P/RPS 3.09 3.79 3.94 4.38 3.92 3.61 3.49 -7.81%
P/EPS 8.57 10.52 10.76 12.11 10.46 9.77 9.73 -8.13%
EY 11.67 9.50 9.30 8.26 9.56 10.23 10.28 8.84%
DY 2.87 3.21 1.55 2.87 2.23 3.23 1.66 44.19%
P/NAPS 1.06 1.32 1.45 1.61 1.56 1.47 1.51 -21.06%

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