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

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	4,490,944	3,272,018	2,226,060	1,083,509	4,549,163	3,402,673	2,349,193	54.21%
YoY %	37.25%	46.99%	105.45%	-76.18%	33.69%	44.84%	-	-
Horiz. %	191.17%	139.28%	94.76%	46.12%	193.65%	144.84%	100.00%	-
PBT	3,023,285	2,242,831	1,543,115	746,993	3,009,223	2,293,612	1,565,753	55.24%
YoY %	34.80%	45.34%	106.58%	-75.18%	31.20%	46.49%	-	-
Horiz. %	193.09%	143.24%	98.55%	47.71%	192.19%	146.49%	100.00%	-
Tax	-562,908	-472,117	-321,551	-155,119	-491,867	-435,974	-317,997	46.48%
YoY %	-19.23%	-46.82%	-107.29%	68.46%	-12.82%	-37.10%	-	-
Horiz. %	177.02%	148.47%	101.12%	48.78%	154.68%	137.10%	100.00%	-
NP	2,460,377	1,770,714	1,221,564	591,874	2,517,356	1,857,638	1,247,756	57.44%
YoY %	38.95%	44.95%	106.39%	-76.49%	35.51%	48.88%	-	-
Horiz. %	197.18%	141.91%	97.90%	47.44%	201.75%	148.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,620,743	1,179,493	815,994	392,155	1,706,877	1,256,622	841,942	54.93%
YoY %	37.41%	44.55%	108.08%	-77.02%	35.83%	49.25%	-	-
Horiz. %	192.50%	140.09%	96.92%	46.58%	202.73%	149.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	21.05%	20.84%	20.77%	16.35%	19.01%	20.31%	-
YoY %	-11.54%	1.01%	0.34%	27.03%	-13.99%	-6.40%	-	-
Horiz. %	91.68%	103.64%	102.61%	102.26%	80.50%	93.60%	100.00%	-
Total Cost	2,030,567	1,501,304	1,004,496	491,635	2,031,807	1,545,035	1,101,437	50.51%
YoY %	35.25%	49.46%	104.32%	-75.80%	31.51%	40.27%	-	-
Horiz. %	184.36%	136.30%	91.20%	44.64%	184.47%	140.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,108,795	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	399,146	398,052	136,173	136,310	398,166	396,279	135,628	105.76%
YoY %	0.27%	192.31%	-0.10%	-65.77%	0.48%	192.18%	-	-
Horiz. %	294.29%	293.49%	100.40%	100.50%	293.57%	292.18%	100.00%	-
Div Payout %	24.63%	33.75%	16.69%	34.76%	23.33%	31.54%	16.11%	-
YoY %	-27.02%	102.22%	-51.99%	48.99%	-26.03%	95.78%	-	-
Horiz. %	152.89%	209.50%	103.60%	215.77%	144.82%	195.78%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	13,108,795	12,528,185	12,098,498	11,806,591	11,473,482	11,158,386	10,829,440	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-
NOSH	1,050,384	1,047,507	1,047,489	1,048,542	1,047,806	1,042,839	1,043,298	0.45%
YoY %	0.27%	0.00%	-0.10%	0.07%	0.48%	-0.04%	-	-
Horiz. %	100.68%	100.40%	100.40%	100.50%	100.43%	99.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	54.79%	54.12%	54.88%	54.63%	55.34%	54.59%	53.11%	-
YoY %	1.24%	-1.38%	0.46%	-1.28%	1.37%	2.79%	-	-
Horiz. %	103.16%	101.90%	103.33%	102.86%	104.20%	102.79%	100.00%	-
ROE	12.36%	9.41%	6.74%	3.32%	14.88%	11.26%	7.77%	-
YoY %	31.35%	39.61%	103.01%	-77.69%	32.15%	44.92%	-	-
Horiz. %	159.07%	121.11%	86.74%	42.73%	191.51%	144.92%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	427.55	312.36	212.51	103.33	434.16	326.29	225.17	53.51%
YoY %	36.88%	46.99%	105.66%	-76.20%	33.06%	44.91%	-	-
Horiz. %	189.88%	138.72%	94.38%	45.89%	192.81%	144.91%	100.00%	-
EPS	154.30	112.60	77.90	37.40	162.90	120.50	80.70	54.23%
YoY %	37.03%	44.54%	108.29%	-77.04%	35.19%	49.32%	-	-
Horiz. %	191.20%	139.53%	96.53%	46.34%	201.86%	149.32%	100.00%	-
DPS	38.00	38.00	13.00	13.00	38.00	38.00	13.00	104.83%
YoY %	0.00%	192.31%	0.00%	-65.79%	0.00%	192.31%	-	-
Horiz. %	292.31%	292.31%	100.00%	100.00%	292.31%	292.31%	100.00%	-
NAPS	12.48	11.96	11.55	11.26	10.95	10.70	10.38	13.10%
YoY %	4.35%	3.55%	2.58%	2.83%	2.34%	3.08%	-	-
Horiz. %	120.23%	115.22%	111.27%	108.48%	105.49%	103.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,542
RPS	391.36	285.14	193.99	94.42	396.44	296.52	204.72	54.21%
YoY %	37.25%	46.99%	105.45%	-76.18%	33.70%	44.84%	-	-
Horiz. %	191.17%	139.28%	94.76%	46.12%	193.65%	144.84%	100.00%	-
EPS	141.24	102.79	71.11	34.17	148.75	109.51	73.37	54.93%
YoY %	37.41%	44.55%	108.11%	-77.03%	35.83%	49.26%	-	-
Horiz. %	192.50%	140.10%	96.92%	46.57%	202.74%	149.26%	100.00%	-
DPS	34.78	34.69	11.87	11.88	34.70	34.53	11.82	105.74%
YoY %	0.26%	192.25%	-0.08%	-65.76%	0.49%	192.13%	-	-
Horiz. %	294.25%	293.49%	100.42%	100.51%	293.57%	292.13%	100.00%	-
NAPS	11.4236	10.9176	10.5432	10.2888	9.9985	9.7239	9.4373	13.62%
YoY %	4.63%	3.55%	2.47%	2.90%	2.82%	3.04%	-	-
Horiz. %	121.05%	115.69%	111.72%	109.02%	105.95%	103.04%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
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	5.43	7.77	17.03	3.72	4.81	6.87	-35.68%
YoY %	-34.62%	-30.12%	-54.37%	357.80%	-22.66%	-29.99%	-	-
Horiz. %	51.67%	79.04%	113.10%	247.89%	54.15%	70.01%	100.00%	-
P/EPS	9.83	15.06	21.21	47.06	9.91	13.01	19.18	-36.03%
YoY %	-34.73%	-29.00%	-54.93%	374.87%	-23.83%	-32.17%	-	-
Horiz. %	51.25%	78.52%	110.58%	245.36%	51.67%	67.83%	100.00%	-
EY	10.18	6.64	4.72	2.13	10.09	7.68	5.21	56.48%
YoY %	53.31%	40.68%	121.60%	-78.89%	31.38%	47.41%	-	-
Horiz. %	195.39%	127.45%	90.60%	40.88%	193.67%	147.41%	100.00%	-
DY	2.51	2.24	0.79	0.74	2.35	2.42	0.84	107.87%
YoY %	12.05%	183.54%	6.76%	-68.51%	-2.89%	188.10%	-	-
Horiz. %	298.81%	266.67%	94.05%	88.10%	279.76%	288.10%	100.00%	-
P/NAPS	1.21	1.42	1.43	1.56	1.47	1.47	1.49	-12.99%
YoY %	-14.79%	-0.70%	-8.33%	6.12%	0.00%	-1.34%	-	-
Horiz. %	81.21%	95.30%	95.97%	104.70%	98.66%	98.66%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
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	5.06	7.89	17.54	3.92	4.81	6.97	-41.94%
YoY %	-38.93%	-35.87%	-55.02%	347.45%	-18.50%	-30.99%	-	-
Horiz. %	44.33%	72.60%	113.20%	251.65%	56.24%	69.01%	100.00%	-
P/EPS	8.57	14.03	21.51	48.45	10.46	13.03	19.45	-42.18%
YoY %	-38.92%	-34.77%	-55.60%	363.19%	-19.72%	-33.01%	-	-
Horiz. %	44.06%	72.13%	110.59%	249.10%	53.78%	66.99%	100.00%	-
EY	11.67	7.13	4.65	2.06	9.56	7.68	5.14	73.00%
YoY %	63.67%	53.33%	125.73%	-78.45%	24.48%	49.42%	-	-
Horiz. %	227.04%	138.72%	90.47%	40.08%	185.99%	149.42%	100.00%	-
DY	2.87	2.41	0.78	0.72	2.23	2.42	0.83	129.18%
YoY %	19.09%	208.97%	8.33%	-67.71%	-7.85%	191.57%	-	-
Horiz. %	345.78%	290.36%	93.98%	86.75%	268.67%	291.57%	100.00%	-
P/NAPS	1.06	1.32	1.45	1.61	1.56	1.47	1.51	-21.06%
YoY %	-19.70%	-8.97%	-9.94%	3.21%	6.12%	-2.65%	-	-
Horiz. %	70.20%	87.42%	96.03%	106.62%	103.31%	97.35%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

RANHILL

RANHILL UTILITIES BERHAD

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

282

PTRANS

PERAK TRANSIT BERHAD

271

JCY

JCY INTERNATIONAL BERHAD

255

DNEX

DAGANG NEXCHANGE BERHAD

245

GENTING

GENTING BHD

192

GENM

GENTING MALAYSIA BERHAD

182

Daily Stocks

HSI-CXG

0.115

-0.015

137,025,800

KENERGY

0.45

+0.15

95,872,900

HSI-HUZ

0.245

+0.02

80,735,600

REVENUE

0.225

-0.01

65,634,700

EPICON

0.29

-0.11

48,532,200

AHB

0.13

-0.02

46,454,300

SNS

0.60

-0.025

27,315,200

LAGENDA

1.17

-0.49

26,855,800

DNEX

0.455

-0.005

26,572,000

YTLPOWR-C53

0.275

+0.035

25,453,200

More active Stocks

MPI

39.36

+0.48

64,500

YTLPOWR

5.29

+0.29

9,509,200

KOBAY

2.29

+0.16

7,133,000

KENERGY

0.45

+0.15

95,872,900

CHINHIN

3.61

+0.14

402,700

KGB

3.19

+0.13

1,863,600

ORIENT

6.85

+0.13

649,800

ORIENT

6.85

+0.13

649,800

YTL

3.80

+0.11

4,680,100

KGB-WB

1.80

+0.10

1,131,800

More gainer Stocks

DLADY

34.66

-0.76

4,300

LAGENDA

1.17

-0.49

26,855,800

BKAWAN

19.76

-0.22

4,500

UTDPLT

25.16

-0.18

63,800

CARLSBG

19.34

-0.14

42,400

ALLIANZ

22.32

-0.14

7,300

ARKA

2.10

-0.14

2,000

SYNERGY

1.48

-0.13

908,400

SBAGAN

6.40

-0.13

8,700

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