[HLFG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -73.49%
YoY- 11.08%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,278,010 3,936,162 2,628,457 1,383,165 5,350,991 4,031,122 2,644,767 58.71%
PBT 3,505,640 2,665,743 1,806,630 929,106 3,578,585 2,707,958 1,765,189 58.19%
Tax -591,379 -462,215 -305,080 -159,499 -684,059 -506,588 -325,315 49.11%
NP 2,914,261 2,203,528 1,501,550 769,607 2,894,526 2,201,370 1,439,874 60.21%
-
NP to SH 1,919,359 1,450,657 987,242 505,695 1,907,442 1,453,152 950,595 59.95%
-
Tax Rate 16.87% 17.34% 16.89% 17.17% 19.12% 18.71% 18.43% -
Total Cost 2,363,749 1,732,634 1,126,907 613,558 2,456,465 1,829,752 1,204,893 56.90%
-
Net Worth 19,195,767 19,146,717 18,595,430 18,182,568 17,796,897 17,622,136 17,327,505 7.08%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 480,466 481,534 149,130 148,849 457,798 457,420 149,177 118.56%
Div Payout % 25.03% 33.19% 15.11% 29.43% 24.00% 31.48% 15.69% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 19,195,767 19,146,717 18,595,430 18,182,568 17,796,897 17,622,136 17,327,505 7.08%
NOSH 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 55.22% 55.98% 57.13% 55.64% 54.09% 54.61% 54.44% -
ROE 10.00% 7.58% 5.31% 2.78% 10.72% 8.25% 5.49% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 461.38 343.32 229.13 120.80 467.54 352.51 230.48 59.03%
EPS 167.80 126.70 86.20 44.20 166.80 127.10 83.10 59.96%
DPS 42.00 42.00 13.00 13.00 40.00 40.00 13.00 119.01%
NAPS 16.78 16.70 16.21 15.88 15.55 15.41 15.10 7.30%
Adjusted Per Share Value based on latest NOSH - 1,147,516
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 459.95 343.02 229.06 120.54 466.31 351.29 230.48 58.70%
EPS 167.26 126.42 86.03 44.07 166.22 126.63 83.10 59.61%
DPS 41.87 41.96 13.00 12.97 39.89 39.86 13.00 118.55%
NAPS 16.7281 16.6853 16.2049 15.8451 15.509 15.3568 15.10 7.08%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 18.54 19.18 18.56 19.30 18.00 19.26 17.88 -
P/RPS 4.02 5.59 8.10 15.98 3.85 5.46 7.76 -35.57%
P/EPS 11.05 15.16 21.57 43.70 10.80 15.16 21.58 -36.07%
EY 9.05 6.60 4.64 2.29 9.26 6.60 4.63 56.52%
DY 2.27 2.19 0.70 0.67 2.22 2.08 0.73 113.48%
P/NAPS 1.10 1.15 1.14 1.22 1.16 1.25 1.18 -4.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 28/11/18 28/08/18 30/05/18 26/02/18 -
Price 16.04 18.92 20.10 19.18 18.60 18.50 18.46 -
P/RPS 3.48 5.51 8.77 15.88 3.98 5.25 8.01 -42.72%
P/EPS 9.56 14.95 23.36 43.43 11.16 14.56 22.28 -43.19%
EY 10.46 6.69 4.28 2.30 8.96 6.87 4.49 76.00%
DY 2.62 2.22 0.65 0.68 2.15 2.16 0.70 141.64%
P/NAPS 0.96 1.13 1.24 1.21 1.20 1.20 1.22 -14.80%

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