[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -76.13%
YoY- -1.34%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,543,328 3,336,831 2,311,652 1,146,622 4,490,944 3,272,018 2,226,060 60.97%
PBT 2,565,038 1,776,230 1,184,335 696,979 3,023,285 2,242,831 1,543,115 40.36%
Tax -501,494 -313,204 -206,251 -115,300 -562,908 -472,117 -321,551 34.52%
NP 2,063,544 1,463,026 978,084 581,679 2,460,377 1,770,714 1,221,564 41.88%
-
NP to SH 1,358,895 965,398 650,331 386,882 1,620,743 1,179,493 815,994 40.54%
-
Tax Rate 19.55% 17.63% 17.41% 16.54% 18.62% 21.05% 20.84% -
Total Cost 2,479,784 1,873,805 1,333,568 564,943 2,030,567 1,501,304 1,004,496 82.76%
-
Net Worth 15,399,676 15,158,698 14,074,607 13,787,257 13,108,795 12,528,185 12,098,498 17.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 436,056 436,056 140,206 136,299 399,146 398,052 136,173 117.40%
Div Payout % 32.09% 45.17% 21.56% 35.23% 24.63% 33.75% 16.69% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 15,399,676 15,158,698 14,074,607 13,787,257 13,108,795 12,528,185 12,098,498 17.46%
NOSH 1,147,516 1,147,516 1,147,516 1,048,460 1,050,384 1,047,507 1,047,489 6.27%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 45.42% 43.84% 42.31% 50.73% 54.79% 54.12% 54.88% -
ROE 8.82% 6.37% 4.62% 2.81% 12.36% 9.41% 6.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 395.93 290.79 214.34 109.36 427.55 312.36 212.51 51.46%
EPS 123.20 88.60 61.20 36.90 154.30 112.60 77.90 35.78%
DPS 38.00 38.00 13.00 13.00 38.00 38.00 13.00 104.57%
NAPS 13.42 13.21 13.05 13.15 12.48 11.96 11.55 10.53%
Adjusted Per Share Value based on latest NOSH - 1,048,460
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 400.37 294.05 203.71 101.04 395.76 288.34 196.17 60.96%
EPS 119.75 85.07 57.31 34.09 142.83 103.94 71.91 40.53%
DPS 38.43 38.43 12.36 12.01 35.17 35.08 12.00 117.42%
NAPS 13.5708 13.3584 12.4031 12.1498 11.552 11.0403 10.6616 17.46%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 14.68 15.52 13.96 14.00 15.16 16.96 16.52 -
P/RPS 3.71 5.34 6.51 12.80 3.55 5.43 7.77 -38.93%
P/EPS 12.40 18.45 23.15 37.94 9.83 15.06 21.21 -30.10%
EY 8.07 5.42 4.32 2.64 10.18 6.64 4.72 43.03%
DY 2.59 2.45 0.93 0.93 2.51 2.24 0.79 120.84%
P/NAPS 1.09 1.17 1.07 1.06 1.21 1.42 1.43 -16.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 23/02/16 17/11/15 26/08/15 26/05/15 25/02/15 -
Price 16.10 14.92 14.14 13.70 13.22 15.80 16.76 -
P/RPS 4.07 5.13 6.60 12.53 3.09 5.06 7.89 -35.70%
P/EPS 13.60 17.73 23.45 37.13 8.57 14.03 21.51 -26.35%
EY 7.36 5.64 4.26 2.69 11.67 7.13 4.65 35.85%
DY 2.36 2.55 0.92 0.95 2.87 2.41 0.78 109.33%
P/NAPS 1.20 1.13 1.08 1.04 1.06 1.32 1.45 -11.86%

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