[HLFG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	3,272,018	2,226,060	1,083,509	4,549,163	3,402,673	2,349,193	1,172,829	98.30%
YoY %	46.99%	105.45%	-76.18%	33.69%	44.84%	100.30%	-	-
Horiz. %	278.99%	189.80%	92.38%	387.88%	290.13%	200.30%	100.00%	-
PBT	2,242,831	1,543,115	746,993	3,009,223	2,293,612	1,565,753	812,576	96.89%
YoY %	45.34%	106.58%	-75.18%	31.20%	46.49%	92.69%	-	-
Horiz. %	276.01%	189.90%	91.93%	370.33%	282.26%	192.69%	100.00%	-
Tax	-472,117	-321,551	-155,119	-491,867	-435,974	-317,997	-175,207	93.75%
YoY %	-46.82%	-107.29%	68.46%	-12.82%	-37.10%	-81.50%	-	-
Horiz. %	269.46%	183.53%	88.53%	280.73%	248.83%	181.50%	100.00%	-
NP	1,770,714	1,221,564	591,874	2,517,356	1,857,638	1,247,756	637,369	97.74%
YoY %	44.95%	106.39%	-76.49%	35.51%	48.88%	95.77%	-	-
Horiz. %	277.82%	191.66%	92.86%	394.96%	291.45%	195.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,179,493	815,994	392,155	1,706,877	1,256,622	841,942	430,189	96.01%
YoY %	44.55%	108.08%	-77.02%	35.83%	49.25%	95.71%	-	-
Horiz. %	274.18%	189.68%	91.16%	396.77%	292.11%	195.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.05%	20.84%	20.77%	16.35%	19.01%	20.31%	21.56%	-
YoY %	1.01%	0.34%	27.03%	-13.99%	-6.40%	-5.80%	-	-
Horiz. %	97.63%	96.66%	96.34%	75.83%	88.17%	94.20%	100.00%	-
Total Cost	1,501,304	1,004,496	491,635	2,031,807	1,545,035	1,101,437	535,460	98.96%
YoY %	49.46%	104.32%	-75.80%	31.51%	40.27%	105.70%	-	-
Horiz. %	280.38%	187.59%	91.82%	379.45%	288.54%	205.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	10,457,863	12.80%
YoY %	3.55%	2.47%	2.90%	2.82%	3.04%	3.55%	-	-
Horiz. %	119.80%	115.69%	112.90%	109.71%	106.70%	103.55%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	398,052	136,173	136,310	398,166	396,279	135,628	135,410	105.34%
YoY %	192.31%	-0.10%	-65.77%	0.48%	192.18%	0.16%	-	-
Horiz. %	293.96%	100.56%	100.66%	294.04%	292.65%	100.16%	100.00%	-
Div Payout %	33.75%	16.69%	34.76%	23.33%	31.54%	16.11%	31.48%	-
YoY %	102.22%	-51.99%	48.99%	-26.03%	95.78%	-48.82%	-	-
Horiz. %	107.21%	53.02%	110.42%	74.11%	100.19%	51.18%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	10,457,863	12.80%
YoY %	3.55%	2.47%	2.90%	2.82%	3.04%	3.55%	-	-
Horiz. %	119.80%	115.69%	112.90%	109.71%	106.70%	103.55%	100.00%	-
NOSH	1,047,507	1,047,489	1,048,542	1,047,806	1,042,839	1,043,298	1,041,619	0.37%
YoY %	0.00%	-0.10%	0.07%	0.48%	-0.04%	0.16%	-	-
Horiz. %	100.57%	100.56%	100.66%	100.59%	100.12%	100.16%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	54.12%	54.88%	54.63%	55.34%	54.59%	53.11%	54.34%	-
YoY %	-1.38%	0.46%	-1.28%	1.37%	2.79%	-2.26%	-	-
Horiz. %	99.60%	100.99%	100.53%	101.84%	100.46%	97.74%	100.00%	-
ROE	9.41%	6.74%	3.32%	14.88%	11.26%	7.77%	4.11%	-
YoY %	39.61%	103.01%	-77.69%	32.15%	44.92%	89.05%	-	-
Horiz. %	228.95%	163.99%	80.78%	362.04%	273.97%	189.05%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	312.36	212.51	103.33	434.16	326.29	225.17	112.60	97.55%
YoY %	46.99%	105.66%	-76.20%	33.06%	44.91%	99.97%	-	-
Horiz. %	277.41%	188.73%	91.77%	385.58%	289.78%	199.97%	100.00%	-
EPS	112.60	77.90	37.40	162.90	120.50	80.70	41.30	95.27%
YoY %	44.54%	108.29%	-77.04%	35.19%	49.32%	95.40%	-	-
Horiz. %	272.64%	188.62%	90.56%	394.43%	291.77%	195.40%	100.00%	-
DPS	38.00	13.00	13.00	38.00	38.00	13.00	13.00	104.57%
YoY %	192.31%	0.00%	-65.79%	0.00%	192.31%	0.00%	-	-
Horiz. %	292.31%	100.00%	100.00%	292.31%	292.31%	100.00%	100.00%	-
NAPS	11.96	11.55	11.26	10.95	10.70	10.38	10.04	12.38%
YoY %	3.55%	2.58%	2.83%	2.34%	3.08%	3.39%	-	-
Horiz. %	119.12%	115.04%	112.15%	109.06%	106.57%	103.39%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,047,104
RPS	285.14	193.99	94.42	396.44	296.52	204.72	102.21	98.29%
YoY %	46.99%	105.45%	-76.18%	33.70%	44.84%	100.29%	-	-
Horiz. %	278.97%	189.80%	92.38%	387.87%	290.11%	200.29%	100.00%	-
EPS	102.79	71.11	34.17	148.75	109.51	73.37	37.49	96.01%
YoY %	44.55%	108.11%	-77.03%	35.83%	49.26%	95.71%	-	-
Horiz. %	274.18%	189.68%	91.14%	396.77%	292.10%	195.71%	100.00%	-
DPS	34.69	11.87	11.88	34.70	34.53	11.82	11.80	105.35%
YoY %	192.25%	-0.08%	-65.76%	0.49%	192.13%	0.17%	-	-
Horiz. %	293.98%	100.59%	100.68%	294.07%	292.63%	100.17%	100.00%	-
NAPS	10.9176	10.5432	10.2888	9.9985	9.7239	9.4373	9.1135	12.80%
YoY %	3.55%	2.47%	2.90%	2.82%	3.04%	3.55%	-	-
Horiz. %	119.80%	115.69%	112.90%	109.71%	106.70%	103.55%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	16.96	16.52	17.60	16.14	15.68	15.48	14.52	-
P/RPS	5.43	7.77	17.03	3.72	4.81	6.87	12.90	-43.86%
YoY %	-30.12%	-54.37%	357.80%	-22.66%	-29.99%	-46.74%	-	-
Horiz. %	42.09%	60.23%	132.02%	28.84%	37.29%	53.26%	100.00%	-
P/EPS	15.06	21.21	47.06	9.91	13.01	19.18	35.16	-43.20%
YoY %	-29.00%	-54.93%	374.87%	-23.83%	-32.17%	-45.45%	-	-
Horiz. %	42.83%	60.32%	133.85%	28.19%	37.00%	54.55%	100.00%	-
EY	6.64	4.72	2.13	10.09	7.68	5.21	2.84	76.24%
YoY %	40.68%	121.60%	-78.89%	31.38%	47.41%	83.45%	-	-
Horiz. %	233.80%	166.20%	75.00%	355.28%	270.42%	183.45%	100.00%	-
DY	2.24	0.79	0.74	2.35	2.42	0.84	0.90	83.75%
YoY %	183.54%	6.76%	-68.51%	-2.89%	188.10%	-6.67%	-	-
Horiz. %	248.89%	87.78%	82.22%	261.11%	268.89%	93.33%	100.00%	-
P/NAPS	1.42	1.43	1.56	1.47	1.47	1.49	1.45	-1.38%
YoY %	-0.70%	-8.33%	6.12%	0.00%	-1.34%	2.76%	-	-
Horiz. %	97.93%	98.62%	107.59%	101.38%	101.38%	102.76%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	25/02/15	25/11/14	26/08/14	21/05/14	25/02/14	26/11/13	-
Price	15.80	16.76	18.12	17.04	15.70	15.70	15.30	-
P/RPS	5.06	7.89	17.54	3.92	4.81	6.97	13.59	-48.27%
YoY %	-35.87%	-55.02%	347.45%	-18.50%	-30.99%	-48.71%	-	-
Horiz. %	37.23%	58.06%	129.07%	28.84%	35.39%	51.29%	100.00%	-
P/EPS	14.03	21.51	48.45	10.46	13.03	19.45	37.05	-47.68%
YoY %	-34.77%	-55.60%	363.19%	-19.72%	-33.01%	-47.50%	-	-
Horiz. %	37.87%	58.06%	130.77%	28.23%	35.17%	52.50%	100.00%	-
EY	7.13	4.65	2.06	9.56	7.68	5.14	2.70	91.16%
YoY %	53.33%	125.73%	-78.45%	24.48%	49.42%	90.37%	-	-
Horiz. %	264.07%	172.22%	76.30%	354.07%	284.44%	190.37%	100.00%	-
DY	2.41	0.78	0.72	2.23	2.42	0.83	0.85	100.45%
YoY %	208.97%	8.33%	-67.71%	-7.85%	191.57%	-2.35%	-	-
Horiz. %	283.53%	91.76%	84.71%	262.35%	284.71%	97.65%	100.00%	-
P/NAPS	1.32	1.45	1.61	1.56	1.47	1.51	1.52	-8.98%
YoY %	-8.97%	-9.94%	3.21%	6.12%	-2.65%	-0.66%	-	-
Horiz. %	86.84%	95.39%	105.92%	102.63%	96.71%	99.34%	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 10:50:00

ADX

10 Mins

BUY

2024-05-16 10:40:00

EMA 5

10 Mins

BUY

2024-05-16 10:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-16 10:40:00

TURTLE SYSTEM 20

10 Mins

BUY

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

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.225

+0.02

260,773,100

REVENUE

0.245

0.00

254,169,200

TOPGLOV

1.13

-0.13

191,156,300

HSI-HUZ

0.21

-0.035

182,566,700

MQTECH

0.015

-0.005

123,312,900

CAREPLS

0.335

-0.045

75,407,100

SUPERMX

0.965

-0.115

70,250,100

SINKUNG

0.15

+0.01

57,642,800

HSI-HU6

0.07

-0.01

56,764,100

MBSB

0.845

+0.03

40,743,600

More active Stocks

F&N

33.38

+0.90

75,300

UTDPLT

26.20

+0.58

195,400

MPI

33.10

+0.58

42,300

HEIM

24.70

+0.50

154,900

KSENG

6.32

+0.34

249,500

NESTLE

129.30

+0.30

11,700

HSTECH-C10

0.60

+0.25

40,000

PENTA

4.67

+0.22

2,091,000

PPB

15.52

+0.22

110,300

NOTION

0.795

+0.19

37,879,000

More gainer Stocks

HARTA

3.39

-0.43

23,117,000

KOSSAN

2.45

-0.29

12,212,300

AIRPORT

10.14

-0.26

14,644,200

KOSSAN-C60

0.565

-0.215

315,000

AJI

16.40

-0.16

56,900

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.93

-0.14

564,300

TOPGLOV

1.13

-0.13

191,156,300

PTT

1.80

-0.13

611,400

KUAISHO-C17

0.08

-0.12

58,800

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