[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	1,181,462	4,543,328	3,336,831	2,311,652	1,146,622	4,490,944	3,272,018	-49.19%
YoY %	-74.00%	36.16%	44.35%	101.61%	-74.47%	37.25%	-	-
Horiz. %	36.11%	138.85%	101.98%	70.65%	35.04%	137.25%	100.00%	-
PBT	725,514	2,565,038	1,776,230	1,184,335	696,979	3,023,285	2,242,831	-52.78%
YoY %	-71.72%	44.41%	49.98%	69.92%	-76.95%	34.80%	-	-
Horiz. %	32.35%	114.37%	79.20%	52.81%	31.08%	134.80%	100.00%	-
Tax	-142,154	-501,494	-313,204	-206,251	-115,300	-562,908	-472,117	-54.97%
YoY %	71.65%	-60.12%	-51.86%	-78.88%	79.52%	-19.23%	-	-
Horiz. %	30.11%	106.22%	66.34%	43.69%	24.42%	119.23%	100.00%	-
NP	583,360	2,063,544	1,463,026	978,084	581,679	2,460,377	1,770,714	-52.20%
YoY %	-71.73%	41.05%	49.58%	68.15%	-76.36%	38.95%	-	-
Horiz. %	32.94%	116.54%	82.62%	55.24%	32.85%	138.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,192	1,358,895	965,398	650,331	386,882	1,620,743	1,179,493	-52.39%
YoY %	-71.58%	40.76%	48.45%	68.10%	-76.13%	37.41%	-	-
Horiz. %	32.74%	115.21%	81.85%	55.14%	32.80%	137.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.59%	19.55%	17.63%	17.41%	16.54%	18.62%	21.05%	-
YoY %	0.20%	10.89%	1.26%	5.26%	-11.17%	-11.54%	-	-
Horiz. %	93.06%	92.87%	83.75%	82.71%	78.57%	88.46%	100.00%	-
Total Cost	598,102	2,479,784	1,873,805	1,333,568	564,943	2,030,567	1,501,304	-45.76%
YoY %	-75.88%	32.34%	40.51%	136.05%	-72.18%	35.25%	-	-
Horiz. %	39.84%	165.18%	124.81%	88.83%	37.63%	135.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,916,059	15,399,676	15,158,698	14,074,607	13,787,257	13,108,795	12,528,185	17.24%
YoY %	3.35%	1.59%	7.70%	2.08%	5.18%	4.63%	-	-
Horiz. %	127.04%	122.92%	121.00%	112.34%	110.05%	104.63%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	149,177	436,056	436,056	140,206	136,299	399,146	398,052	-47.92%
YoY %	-65.79%	0.00%	211.01%	2.87%	-65.85%	0.27%	-	-
Horiz. %	37.48%	109.55%	109.55%	35.22%	34.24%	100.27%	100.00%	-
Div Payout %	38.63%	32.09%	45.17%	21.56%	35.23%	24.63%	33.75%	-
YoY %	20.38%	-28.96%	109.51%	-38.80%	43.04%	-27.02%	-	-
Horiz. %	114.46%	95.08%	133.84%	63.88%	104.39%	72.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	15,916,059	15,399,676	15,158,698	14,074,607	13,787,257	13,108,795	12,528,185	17.24%
YoY %	3.35%	1.59%	7.70%	2.08%	5.18%	4.63%	-	-
Horiz. %	127.04%	122.92%	121.00%	112.34%	110.05%	104.63%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,048,460	1,050,384	1,047,507	6.25%
YoY %	0.00%	0.00%	0.00%	9.45%	-0.18%	0.27%	-	-
Horiz. %	109.55%	109.55%	109.55%	109.55%	100.09%	100.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	49.38%	45.42%	43.84%	42.31%	50.73%	54.79%	54.12%	-
YoY %	8.72%	3.60%	3.62%	-16.60%	-7.41%	1.24%	-	-
Horiz. %	91.24%	83.92%	81.01%	78.18%	93.74%	101.24%	100.00%	-
ROE	2.43%	8.82%	6.37%	4.62%	2.81%	12.36%	9.41%	-
YoY %	-72.45%	38.46%	37.88%	64.41%	-77.27%	31.35%	-	-
Horiz. %	25.82%	93.73%	67.69%	49.10%	29.86%	131.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	102.96	395.93	290.79	214.34	109.36	427.55	312.36	-52.18%
YoY %	-74.00%	36.16%	35.67%	95.99%	-74.42%	36.88%	-	-
Horiz. %	32.96%	126.75%	93.09%	68.62%	35.01%	136.88%	100.00%	-
EPS	33.80	123.20	88.60	61.20	36.90	154.30	112.60	-55.06%
YoY %	-72.56%	39.05%	44.77%	65.85%	-76.09%	37.03%	-	-
Horiz. %	30.02%	109.41%	78.69%	54.35%	32.77%	137.03%	100.00%	-
DPS	13.00	38.00	38.00	13.00	13.00	38.00	38.00	-50.98%
YoY %	-65.79%	0.00%	192.31%	0.00%	-65.79%	0.00%	-	-
Horiz. %	34.21%	100.00%	100.00%	34.21%	34.21%	100.00%	100.00%	-
NAPS	13.87	13.42	13.21	13.05	13.15	12.48	11.96	10.35%
YoY %	3.35%	1.59%	1.23%	-0.76%	5.37%	4.35%	-	-
Horiz. %	115.97%	112.21%	110.45%	109.11%	109.95%	104.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	102.96	395.93	290.79	201.45	99.92	391.36	285.14	-49.19%
YoY %	-74.00%	36.16%	44.35%	101.61%	-74.47%	37.25%	-	-
Horiz. %	36.11%	138.85%	101.98%	70.65%	35.04%	137.25%	100.00%	-
EPS	33.80	123.20	88.60	56.67	33.71	141.24	102.79	-52.26%
YoY %	-72.56%	39.05%	56.34%	68.11%	-76.13%	37.41%	-	-
Horiz. %	32.88%	119.86%	86.20%	55.13%	32.80%	137.41%	100.00%	-
DPS	13.00	38.00	38.00	12.22	11.88	34.78	34.69	-47.92%
YoY %	-65.79%	0.00%	210.97%	2.86%	-65.84%	0.26%	-	-
Horiz. %	37.47%	109.54%	109.54%	35.23%	34.25%	100.26%	100.00%	-
NAPS	13.87	13.42	13.21	12.2653	12.0149	11.4236	10.9176	17.24%
YoY %	3.35%	1.59%	7.70%	2.08%	5.18%	4.63%	-	-
Horiz. %	127.04%	122.92%	121.00%	112.34%	110.05%	104.63%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	15.42	14.68	15.52	13.96	14.00	15.16	16.96	-
P/RPS	14.98	3.71	5.34	6.51	12.80	3.55	5.43	96.33%
YoY %	303.77%	-30.52%	-17.97%	-49.14%	260.56%	-34.62%	-	-
Horiz. %	275.87%	68.32%	98.34%	119.89%	235.73%	65.38%	100.00%	-
P/EPS	45.82	12.40	18.45	23.15	37.94	9.83	15.06	109.54%
YoY %	269.52%	-32.79%	-20.30%	-38.98%	285.96%	-34.73%	-	-
Horiz. %	304.25%	82.34%	122.51%	153.72%	251.93%	65.27%	100.00%	-
EY	2.18	8.07	5.42	4.32	2.64	10.18	6.64	-52.31%
YoY %	-72.99%	48.89%	25.46%	63.64%	-74.07%	53.31%	-	-
Horiz. %	32.83%	121.54%	81.63%	65.06%	39.76%	153.31%	100.00%	-
DY	0.84	2.59	2.45	0.93	0.93	2.51	2.24	-47.90%
YoY %	-67.57%	5.71%	163.44%	0.00%	-62.95%	12.05%	-	-
Horiz. %	37.50%	115.62%	109.38%	41.52%	41.52%	112.05%	100.00%	-
P/NAPS	1.11	1.09	1.17	1.07	1.06	1.21	1.42	-15.10%
YoY %	1.83%	-6.84%	9.35%	0.94%	-12.40%	-14.79%	-	-
Horiz. %	78.17%	76.76%	82.39%	75.35%	74.65%	85.21%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	22/11/16	29/08/16	24/05/16	23/02/16	17/11/15	26/08/15	26/05/15	-
Price	15.10	16.10	14.92	14.14	13.70	13.22	15.80	-
P/RPS	14.67	4.07	5.13	6.60	12.53	3.09	5.06	102.92%
YoY %	260.44%	-20.66%	-22.27%	-47.33%	305.50%	-38.93%	-	-
Horiz. %	289.92%	80.43%	101.38%	130.43%	247.63%	61.07%	100.00%	-
P/EPS	44.87	13.60	17.73	23.45	37.13	8.57	14.03	116.61%
YoY %	229.93%	-23.29%	-24.39%	-36.84%	333.26%	-38.92%	-	-
Horiz. %	319.81%	96.94%	126.37%	167.14%	264.65%	61.08%	100.00%	-
EY	2.23	7.36	5.64	4.26	2.69	11.67	7.13	-53.82%
YoY %	-69.70%	30.50%	32.39%	58.36%	-76.95%	63.67%	-	-
Horiz. %	31.28%	103.23%	79.10%	59.75%	37.73%	163.67%	100.00%	-
DY	0.86	2.36	2.55	0.92	0.95	2.87	2.41	-49.59%
YoY %	-63.56%	-7.45%	177.17%	-3.16%	-66.90%	19.09%	-	-
Horiz. %	35.68%	97.93%	105.81%	38.17%	39.42%	119.09%	100.00%	-
P/NAPS	1.09	1.20	1.13	1.08	1.04	1.06	1.32	-11.95%
YoY %	-9.17%	6.19%	4.63%	3.85%	-1.89%	-19.70%	-	-
Horiz. %	82.58%	90.91%	85.61%	81.82%	78.79%	80.30%	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

415

RANHILL

RANHILL UTILITIES BERHAD

374

MPI

MALAYSIAN PACIFIC INDUSTRIES

294

HLIND

HONG LEONG INDUSTRIES BHD

284

PTRANS

PERAK TRANSIT BERHAD

272

JCY

JCY INTERNATIONAL BERHAD

250

DNEX

DAGANG NEXCHANGE BERHAD

220

GENTING

GENTING BHD

194

GENM

GENTING MALAYSIA BERHAD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.115

-0.015

95,870,300

KENERGY

0.445

+0.145

91,076,100

EDUSPEC-OR

0.005

0.00

75,002,700

REVENUE

0.23

-0.005

63,478,100

E&O-LR

0.055

+0.01

56,261,700

HSI-HUZ

0.245

+0.02

54,687,300

AHB

0.13

-0.02

43,099,600

EPICON

0.305

-0.095

38,516,100

SNS

0.59

-0.035

26,423,900

More active Stocks

MPI

39.22

+0.34

47,000

KENERGY

0.445

+0.145

91,076,100

KOBAY

2.27

+0.14

5,959,500

ORIENT

6.84

+0.12

613,100

ORIENT

6.84

+0.12

613,100

NESTLE

128.00

+0.10

300

KGB

3.15

+0.09

1,168,200

YTLPOWR

5.08

+0.08

5,867,200

ATECH

3.38

+0.07

530,000

CHINHIN-CI

0.505

+0.065

60,000

More gainer Stocks

DLADY

34.80

-0.62

4,100

LAGENDA

1.17

-0.49

26,311,900

TENAGA

13.04

-0.22

1,214,200

UTDPLT

25.14

-0.20

46,400

BKAWAN

19.80

-0.18

3,000

HEIM

24.00

-0.16

33,200

PIE

6.10

-0.15

77,900

PETDAG

19.44

-0.12

65,900

KUAISHO-C17

0.08

-0.12

58,800

IOIPG

2.37

-0.11

2,411,100

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