[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 95.71%
YoY- 8.21%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,083,509 4,549,163 3,402,673 2,349,193 1,172,829 4,378,571 3,324,813 -52.61%
PBT 746,993 3,009,223 2,293,612 1,565,753 812,576 2,630,039 2,064,619 -49.19%
Tax -155,119 -491,867 -435,974 -317,997 -175,207 -465,265 -453,586 -51.06%
NP 591,874 2,517,356 1,857,638 1,247,756 637,369 2,164,774 1,611,033 -48.67%
-
NP to SH 392,155 1,706,877 1,256,622 841,942 430,189 1,487,690 1,098,129 -49.63%
-
Tax Rate 20.77% 16.35% 19.01% 20.31% 21.56% 17.69% 21.97% -
Total Cost 491,635 2,031,807 1,545,035 1,101,437 535,460 2,213,797 1,713,780 -56.47%
-
Net Worth 11,806,591 11,473,482 11,158,386 10,829,440 10,457,863 10,070,837 9,899,799 12.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 136,310 398,166 396,279 135,628 135,410 375,310 374,362 -48.97%
Div Payout % 34.76% 23.33% 31.54% 16.11% 31.48% 25.23% 34.09% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 11,806,591 11,473,482 11,158,386 10,829,440 10,457,863 10,070,837 9,899,799 12.44%
NOSH 1,048,542 1,047,806 1,042,839 1,043,298 1,041,619 1,042,529 1,039,894 0.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 54.63% 55.34% 54.59% 53.11% 54.34% 49.44% 48.45% -
ROE 3.32% 14.88% 11.26% 7.77% 4.11% 14.77% 11.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.33 434.16 326.29 225.17 112.60 419.99 319.73 -52.87%
EPS 37.40 162.90 120.50 80.70 41.30 142.70 105.60 -49.91%
DPS 13.00 38.00 38.00 13.00 13.00 36.00 36.00 -49.25%
NAPS 11.26 10.95 10.70 10.38 10.04 9.66 9.52 11.82%
Adjusted Per Share Value based on latest NOSH - 1,042,412
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.42 396.44 296.52 204.72 102.21 381.57 289.74 -52.61%
EPS 34.17 148.75 109.51 73.37 37.49 129.64 95.70 -49.63%
DPS 11.88 34.70 34.53 11.82 11.80 32.71 32.62 -48.97%
NAPS 10.2888 9.9985 9.7239 9.4373 9.1135 8.7762 8.6271 12.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 17.60 16.14 15.68 15.48 14.52 14.46 14.94 -
P/RPS 17.03 3.72 4.81 6.87 12.90 3.44 4.67 136.73%
P/EPS 47.06 9.91 13.01 19.18 35.16 10.13 14.15 122.64%
EY 2.13 10.09 7.68 5.21 2.84 9.87 7.07 -55.02%
DY 0.74 2.35 2.42 0.84 0.90 2.49 2.41 -54.45%
P/NAPS 1.56 1.47 1.47 1.49 1.45 1.50 1.57 -0.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 21/05/14 25/02/14 26/11/13 29/08/13 09/05/13 -
Price 18.12 17.04 15.70 15.70 15.30 14.12 15.96 -
P/RPS 17.54 3.92 4.81 6.97 13.59 3.36 4.99 131.00%
P/EPS 48.45 10.46 13.03 19.45 37.05 9.89 15.11 117.29%
EY 2.06 9.56 7.68 5.14 2.70 10.11 6.62 -54.04%
DY 0.72 2.23 2.42 0.83 0.85 2.55 2.26 -53.32%
P/NAPS 1.61 1.56 1.47 1.51 1.52 1.46 1.68 -2.79%

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