[HLFG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	1,326,166	5,278,010	3,936,162	2,628,457	1,383,165	5,350,991	4,031,122	-52.31%
YoY %	-74.87%	34.09%	49.75%	90.03%	-74.15%	32.74%	-	-
Horiz. %	32.90%	130.93%	97.64%	65.20%	34.31%	132.74%	100.00%	-
PBT	913,649	3,505,640	2,665,743	1,806,630	929,106	3,578,585	2,707,958	-51.50%
YoY %	-73.94%	31.51%	47.55%	94.45%	-74.04%	32.15%	-	-
Horiz. %	33.74%	129.46%	98.44%	66.72%	34.31%	132.15%	100.00%	-
Tax	-170,175	-591,379	-462,215	-305,080	-159,499	-684,059	-506,588	-51.64%
YoY %	71.22%	-27.94%	-51.51%	-91.27%	76.68%	-35.03%	-	-
Horiz. %	33.59%	116.74%	91.24%	60.22%	31.48%	135.03%	100.00%	-
NP	743,474	2,914,261	2,203,528	1,501,550	769,607	2,894,526	2,201,370	-51.47%
YoY %	-74.49%	32.25%	46.75%	95.11%	-73.41%	31.49%	-	-
Horiz. %	33.77%	132.38%	100.10%	68.21%	34.96%	131.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	490,201	1,919,359	1,450,657	987,242	505,695	1,907,442	1,453,152	-51.50%
YoY %	-74.46%	32.31%	46.94%	95.22%	-73.49%	31.26%	-	-
Horiz. %	33.73%	132.08%	99.83%	67.94%	34.80%	131.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.63%	16.87%	17.34%	16.89%	17.17%	19.12%	18.71%	-
YoY %	10.43%	-2.71%	2.66%	-1.63%	-10.20%	2.19%	-	-
Horiz. %	99.57%	90.17%	92.68%	90.27%	91.77%	102.19%	100.00%	-
Total Cost	582,692	2,363,749	1,732,634	1,126,907	613,558	2,456,465	1,829,752	-53.33%
YoY %	-75.35%	36.43%	53.75%	83.67%	-75.02%	34.25%	-	-
Horiz. %	31.85%	129.18%	94.69%	61.59%	33.53%	134.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	17,622,136	6.97%
YoY %	1.58%	0.26%	2.96%	2.27%	2.17%	0.99%	-	-
Horiz. %	110.65%	108.93%	108.65%	105.52%	103.18%	100.99%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	147,978	480,466	481,534	149,130	148,849	457,798	457,420	-52.84%
YoY %	-69.20%	-0.22%	222.90%	0.19%	-67.49%	0.08%	-	-
Horiz. %	32.35%	105.04%	105.27%	32.60%	32.54%	100.08%	100.00%	-
Div Payout %	30.19%	25.03%	33.19%	15.11%	29.43%	24.00%	31.48%	-
YoY %	20.62%	-24.59%	119.66%	-48.66%	22.63%	-23.76%	-	-
Horiz. %	95.90%	79.51%	105.43%	48.00%	93.49%	76.24%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	17,622,136	6.97%
YoY %	1.58%	0.26%	2.96%	2.27%	2.17%	0.99%	-	-
Horiz. %	110.65%	108.93%	108.65%	105.52%	103.18%	100.99%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	56.06%	55.22%	55.98%	57.13%	55.64%	54.09%	54.61%	-
YoY %	1.52%	-1.36%	-2.01%	2.68%	2.87%	-0.95%	-	-
Horiz. %	102.66%	101.12%	102.51%	104.61%	101.89%	99.05%	100.00%	-
ROE	2.51%	10.00%	7.58%	5.31%	2.78%	10.72%	8.25%	-
YoY %	-74.90%	31.93%	42.75%	91.01%	-74.07%	29.94%	-	-
Horiz. %	30.42%	121.21%	91.88%	64.36%	33.70%	129.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	116.50	461.38	343.32	229.13	120.80	467.54	352.51	-52.16%
YoY %	-74.75%	34.39%	49.84%	89.68%	-74.16%	32.63%	-	-
Horiz. %	33.05%	130.88%	97.39%	65.00%	34.27%	132.63%	100.00%	-
EPS	43.10	167.80	126.70	86.20	44.20	166.80	127.10	-51.33%
YoY %	-74.31%	32.44%	46.98%	95.02%	-73.50%	31.24%	-	-
Horiz. %	33.91%	132.02%	99.69%	67.82%	34.78%	131.24%	100.00%	-
DPS	13.00	42.00	42.00	13.00	13.00	40.00	40.00	-52.69%
YoY %	-69.05%	0.00%	223.08%	0.00%	-67.50%	0.00%	-	-
Horiz. %	32.50%	105.00%	105.00%	32.50%	32.50%	100.00%	100.00%	-
NAPS	17.13	16.78	16.70	16.21	15.88	15.55	15.41	7.30%
YoY %	2.09%	0.48%	3.02%	2.08%	2.12%	0.91%	-	-
Horiz. %	111.16%	108.89%	108.37%	105.19%	103.05%	100.91%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	115.57	459.95	343.02	229.06	120.54	466.31	351.29	-52.31%
YoY %	-74.87%	34.09%	49.75%	90.03%	-74.15%	32.74%	-	-
Horiz. %	32.90%	130.93%	97.65%	65.21%	34.31%	132.74%	100.00%	-
EPS	42.72	167.26	126.42	86.03	44.07	166.22	126.63	-51.50%
YoY %	-74.46%	32.31%	46.95%	95.21%	-73.49%	31.26%	-	-
Horiz. %	33.74%	132.09%	99.83%	67.94%	34.80%	131.26%	100.00%	-
DPS	12.90	41.87	41.96	13.00	12.97	39.89	39.86	-52.82%
YoY %	-69.19%	-0.21%	222.77%	0.23%	-67.49%	0.08%	-	-
Horiz. %	32.36%	105.04%	105.27%	32.61%	32.54%	100.08%	100.00%	-
NAPS	16.9923	16.7281	16.6853	16.2049	15.8451	15.509	15.3568	6.97%
YoY %	1.58%	0.26%	2.96%	2.27%	2.17%	0.99%	-	-
Horiz. %	110.65%	108.93%	108.65%	105.52%	103.18%	100.99%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	16.26	18.54	19.18	18.56	19.30	18.00	19.26	-
P/RPS	13.96	4.02	5.59	8.10	15.98	3.85	5.46	86.87%
YoY %	247.26%	-28.09%	-30.99%	-49.31%	315.06%	-29.49%	-	-
Horiz. %	255.68%	73.63%	102.38%	148.35%	292.67%	70.51%	100.00%	-
P/EPS	37.76	11.05	15.16	21.57	43.70	10.80	15.16	83.64%
YoY %	241.72%	-27.11%	-29.72%	-50.64%	304.63%	-28.76%	-	-
Horiz. %	249.08%	72.89%	100.00%	142.28%	288.26%	71.24%	100.00%	-
EY	2.65	9.05	6.60	4.64	2.29	9.26	6.60	-45.54%
YoY %	-70.72%	37.12%	42.24%	102.62%	-75.27%	40.30%	-	-
Horiz. %	40.15%	137.12%	100.00%	70.30%	34.70%	140.30%	100.00%	-
DY	0.80	2.27	2.19	0.70	0.67	2.22	2.08	-47.08%
YoY %	-64.76%	3.65%	212.86%	4.48%	-69.82%	6.73%	-	-
Horiz. %	38.46%	109.13%	105.29%	33.65%	32.21%	106.73%	100.00%	-
P/NAPS	0.95	1.10	1.15	1.14	1.22	1.16	1.25	-16.70%
YoY %	-13.64%	-4.35%	0.88%	-6.56%	5.17%	-7.20%	-	-
Horiz. %	76.00%	88.00%	92.00%	91.20%	97.60%	92.80%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	28/08/19	28/05/19	26/02/19	28/11/18	28/08/18	30/05/18	-
Price	16.76	16.04	18.92	20.10	19.18	18.60	18.50	-
P/RPS	14.39	3.48	5.51	8.77	15.88	3.98	5.25	95.73%
YoY %	313.51%	-36.84%	-37.17%	-44.77%	298.99%	-24.19%	-	-
Horiz. %	274.10%	66.29%	104.95%	167.05%	302.48%	75.81%	100.00%	-
P/EPS	38.92	9.56	14.95	23.36	43.43	11.16	14.56	92.49%
YoY %	307.11%	-36.05%	-36.00%	-46.21%	289.16%	-23.35%	-	-
Horiz. %	267.31%	65.66%	102.68%	160.44%	298.28%	76.65%	100.00%	-
EY	2.57	10.46	6.69	4.28	2.30	8.96	6.87	-48.05%
YoY %	-75.43%	56.35%	56.31%	86.09%	-74.33%	30.42%	-	-
Horiz. %	37.41%	152.26%	97.38%	62.30%	33.48%	130.42%	100.00%	-
DY	0.78	2.62	2.22	0.65	0.68	2.15	2.16	-49.25%
YoY %	-70.23%	18.02%	241.54%	-4.41%	-68.37%	-0.46%	-	-
Horiz. %	36.11%	121.30%	102.78%	30.09%	31.48%	99.54%	100.00%	-
P/NAPS	0.98	0.96	1.13	1.24	1.21	1.20	1.20	-12.61%
YoY %	2.08%	-15.04%	-8.87%	2.48%	0.83%	0.00%	-	-
Horiz. %	81.67%	80.00%	94.17%	103.33%	100.83%	100.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos