[HLFG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -2.21%
YoY- 1.2%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,146,718 3,090,268 2,458,608 2,212,277 2,233,686 2,250,348 2,269,943 49.27%
PBT 3,035,346 2,029,264 1,450,838 1,145,577 1,208,292 1,211,296 1,150,204 90.62%
Tax -417,196 -379,372 -244,417 -215,245 -262,422 -236,904 -187,877 69.95%
NP 2,618,150 1,649,892 1,206,421 930,332 945,870 974,392 962,327 94.53%
-
NP to SH 2,224,522 1,295,204 860,847 594,534 607,952 630,380 632,020 130.85%
-
Tax Rate 13.74% 18.70% 16.85% 18.79% 21.72% 19.56% 16.33% -
Total Cost 1,528,568 1,440,376 1,252,187 1,281,945 1,287,816 1,275,956 1,307,616 10.93%
-
Net Worth 7,052,604 5,555,307 5,207,390 4,965,951 4,828,462 4,696,745 4,496,667 34.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 207,124 413,803 238,111 317,269 186,107 373,251 238,302 -8.90%
Div Payout % 9.31% 31.95% 27.66% 53.36% 30.61% 59.21% 37.70% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 7,052,604 5,555,307 5,207,390 4,965,951 4,828,462 4,696,745 4,496,667 34.88%
NOSH 1,035,624 1,034,508 1,035,266 1,034,573 1,033,931 1,036,809 1,036,098 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 63.14% 53.39% 49.07% 42.05% 42.35% 43.30% 42.39% -
ROE 31.54% 23.31% 16.53% 11.97% 12.59% 13.42% 14.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 400.41 298.72 237.49 213.83 216.04 217.05 219.09 49.31%
EPS 214.80 125.20 83.10 57.47 58.80 60.80 61.00 130.92%
DPS 20.00 40.00 23.00 30.67 18.00 36.00 23.00 -8.87%
NAPS 6.81 5.37 5.03 4.80 4.67 4.53 4.34 34.92%
Adjusted Per Share Value based on latest NOSH - 1,035,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 365.42 272.33 216.66 194.95 196.84 198.31 200.04 49.27%
EPS 196.03 114.14 75.86 52.39 53.57 55.55 55.70 130.84%
DPS 18.25 36.47 20.98 27.96 16.40 32.89 21.00 -8.90%
NAPS 6.215 4.8955 4.5889 4.3762 4.255 4.1389 3.9626 34.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.89 9.06 8.41 8.45 7.46 5.38 4.94 -
P/RPS 2.22 3.03 3.54 3.95 3.45 2.48 2.25 -0.88%
P/EPS 4.14 7.24 10.11 14.70 12.69 8.85 8.10 -35.99%
EY 24.16 13.82 9.89 6.80 7.88 11.30 12.35 56.22%
DY 2.25 4.42 2.73 3.63 2.41 6.69 4.66 -38.37%
P/NAPS 1.31 1.69 1.67 1.76 1.60 1.19 1.14 9.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 19/08/10 24/05/10 24/02/10 11/11/09 18/08/09 -
Price 8.80 8.98 8.58 8.00 7.80 6.46 5.16 -
P/RPS 2.20 3.01 3.61 3.74 3.61 2.98 2.36 -4.56%
P/EPS 4.10 7.17 10.32 13.92 13.27 10.63 8.46 -38.21%
EY 24.41 13.94 9.69 7.18 7.54 9.41 11.82 61.95%
DY 2.27 4.45 2.68 3.83 2.31 5.57 4.46 -36.17%
P/NAPS 1.29 1.67 1.71 1.67 1.67 1.43 1.19 5.51%

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