[HLFG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	2,686,167	1,326,166	5,278,010	3,936,162	2,628,457	1,383,165	5,350,991	-36.75%
YoY %	102.55%	-74.87%	34.09%	49.75%	90.03%	-74.15%	-	-
Horiz. %	50.20%	24.78%	98.64%	73.56%	49.12%	25.85%	100.00%	-
PBT	1,837,881	913,649	3,505,640	2,665,743	1,806,630	929,106	3,578,585	-35.79%
YoY %	101.16%	-73.94%	31.51%	47.55%	94.45%	-74.04%	-	-
Horiz. %	51.36%	25.53%	97.96%	74.49%	50.48%	25.96%	100.00%	-
Tax	-337,218	-170,175	-591,379	-462,215	-305,080	-159,499	-684,059	-37.51%
YoY %	-98.16%	71.22%	-27.94%	-51.51%	-91.27%	76.68%	-	-
Horiz. %	49.30%	24.88%	86.45%	67.57%	44.60%	23.32%	100.00%	-
NP	1,500,663	743,474	2,914,261	2,203,528	1,501,550	769,607	2,894,526	-35.38%
YoY %	101.84%	-74.49%	32.25%	46.75%	95.11%	-73.41%	-	-
Horiz. %	51.84%	25.69%	100.68%	76.13%	51.88%	26.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	993,161	490,201	1,919,359	1,450,657	987,242	505,695	1,907,442	-35.20%
YoY %	102.60%	-74.46%	32.31%	46.94%	95.22%	-73.49%	-	-
Horiz. %	52.07%	25.70%	100.62%	76.05%	51.76%	26.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.35%	18.63%	16.87%	17.34%	16.89%	17.17%	19.12%	-
YoY %	-1.50%	10.43%	-2.71%	2.66%	-1.63%	-10.20%	-	-
Horiz. %	95.97%	97.44%	88.23%	90.69%	88.34%	89.80%	100.00%	-
Total Cost	1,185,504	582,692	2,363,749	1,732,634	1,126,907	613,558	2,456,465	-38.39%
YoY %	103.45%	-75.35%	36.43%	53.75%	83.67%	-75.02%	-	-
Horiz. %	48.26%	23.72%	96.23%	70.53%	45.88%	24.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	147,672	147,978	480,466	481,534	149,130	148,849	457,798	-52.86%
YoY %	-0.21%	-69.20%	-0.22%	222.90%	0.19%	-67.49%	-	-
Horiz. %	32.26%	32.32%	104.95%	105.18%	32.58%	32.51%	100.00%	-
Div Payout %	14.87%	30.19%	25.03%	33.19%	15.11%	29.43%	24.00%	-
YoY %	-50.75%	20.62%	-24.59%	119.66%	-48.66%	22.63%	-	-
Horiz. %	61.96%	125.79%	104.29%	138.29%	62.96%	122.62%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	19,799,451	19,498,958	19,195,767	19,146,717	18,595,430	18,182,568	17,796,897	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	55.87%	56.06%	55.22%	55.98%	57.13%	55.64%	54.09%	-
YoY %	-0.34%	1.52%	-1.36%	-2.01%	2.68%	2.87%	-	-
Horiz. %	103.29%	103.64%	102.09%	103.49%	105.62%	102.87%	100.00%	-
ROE	5.02%	2.51%	10.00%	7.58%	5.31%	2.78%	10.72%	-
YoY %	100.00%	-74.90%	31.93%	42.75%	91.01%	-74.07%	-	-
Horiz. %	46.83%	23.41%	93.28%	70.71%	49.53%	25.93%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	236.47	116.50	461.38	343.32	229.13	120.80	467.54	-36.44%
YoY %	102.98%	-74.75%	34.39%	49.84%	89.68%	-74.16%	-	-
Horiz. %	50.58%	24.92%	98.68%	73.43%	49.01%	25.84%	100.00%	-
EPS	87.40	43.10	167.80	126.70	86.20	44.20	166.80	-34.92%
YoY %	102.78%	-74.31%	32.44%	46.98%	95.02%	-73.50%	-	-
Horiz. %	52.40%	25.84%	100.60%	75.96%	51.68%	26.50%	100.00%	-
DPS	13.00	13.00	42.00	42.00	13.00	13.00	40.00	-52.63%
YoY %	0.00%	-69.05%	0.00%	223.08%	0.00%	-67.50%	-	-
Horiz. %	32.50%	32.50%	105.00%	105.00%	32.50%	32.50%	100.00%	-
NAPS	17.43	17.13	16.78	16.70	16.21	15.88	15.55	7.88%
YoY %	1.75%	2.09%	0.48%	3.02%	2.08%	2.12%	-	-
Horiz. %	112.09%	110.16%	107.91%	107.40%	104.24%	102.12%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	234.09	115.57	459.95	343.02	229.06	120.54	466.31	-36.75%
YoY %	102.55%	-74.87%	34.09%	49.75%	90.03%	-74.15%	-	-
Horiz. %	50.20%	24.78%	98.64%	73.56%	49.12%	25.85%	100.00%	-
EPS	86.55	42.72	167.26	126.42	86.03	44.07	166.22	-35.20%
YoY %	102.60%	-74.46%	32.31%	46.95%	95.21%	-73.49%	-	-
Horiz. %	52.07%	25.70%	100.63%	76.06%	51.76%	26.51%	100.00%	-
DPS	12.87	12.90	41.87	41.96	13.00	12.97	39.89	-52.86%
YoY %	-0.23%	-69.19%	-0.21%	222.77%	0.23%	-67.49%	-	-
Horiz. %	32.26%	32.34%	104.96%	105.19%	32.59%	32.51%	100.00%	-
NAPS	17.2542	16.9923	16.7281	16.6853	16.2049	15.8451	15.509	7.34%
YoY %	1.54%	1.58%	0.26%	2.96%	2.27%	2.17%	-	-
Horiz. %	111.25%	109.56%	107.86%	107.58%	104.49%	102.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	16.90	16.26	18.54	19.18	18.56	19.30	18.00	-
P/RPS	7.15	13.96	4.02	5.59	8.10	15.98	3.85	50.91%
YoY %	-48.78%	247.26%	-28.09%	-30.99%	-49.31%	315.06%	-	-
Horiz. %	185.71%	362.60%	104.42%	145.19%	210.39%	415.06%	100.00%	-
P/EPS	19.33	37.76	11.05	15.16	21.57	43.70	10.80	47.25%
YoY %	-48.81%	241.72%	-27.11%	-29.72%	-50.64%	304.63%	-	-
Horiz. %	178.98%	349.63%	102.31%	140.37%	199.72%	404.63%	100.00%	-
EY	5.17	2.65	9.05	6.60	4.64	2.29	9.26	-32.12%
YoY %	95.09%	-70.72%	37.12%	42.24%	102.62%	-75.27%	-	-
Horiz. %	55.83%	28.62%	97.73%	71.27%	50.11%	24.73%	100.00%	-
DY	0.77	0.80	2.27	2.19	0.70	0.67	2.22	-50.53%
YoY %	-3.75%	-64.76%	3.65%	212.86%	4.48%	-69.82%	-	-
Horiz. %	34.68%	36.04%	102.25%	98.65%	31.53%	30.18%	100.00%	-
P/NAPS	0.97	0.95	1.10	1.15	1.14	1.22	1.16	-11.21%
YoY %	2.11%	-13.64%	-4.35%	0.88%	-6.56%	5.17%	-	-
Horiz. %	83.62%	81.90%	94.83%	99.14%	98.28%	105.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	27/11/19	28/08/19	28/05/19	26/02/19	28/11/18	28/08/18	-
Price	15.70	16.76	16.04	18.92	20.10	19.18	18.60	-
P/RPS	6.64	14.39	3.48	5.51	8.77	15.88	3.98	40.53%
YoY %	-53.86%	313.51%	-36.84%	-37.17%	-44.77%	298.99%	-	-
Horiz. %	166.83%	361.56%	87.44%	138.44%	220.35%	398.99%	100.00%	-
P/EPS	17.96	38.92	9.56	14.95	23.36	43.43	11.16	37.20%
YoY %	-53.85%	307.11%	-36.05%	-36.00%	-46.21%	289.16%	-	-
Horiz. %	160.93%	348.75%	85.66%	133.96%	209.32%	389.16%	100.00%	-
EY	5.57	2.57	10.46	6.69	4.28	2.30	8.96	-27.09%
YoY %	116.73%	-75.43%	56.35%	56.31%	86.09%	-74.33%	-	-
Horiz. %	62.17%	28.68%	116.74%	74.67%	47.77%	25.67%	100.00%	-
DY	0.83	0.78	2.62	2.22	0.65	0.68	2.15	-46.88%
YoY %	6.41%	-70.23%	18.02%	241.54%	-4.41%	-68.37%	-	-
Horiz. %	38.60%	36.28%	121.86%	103.26%	30.23%	31.63%	100.00%	-
P/NAPS	0.90	0.98	0.96	1.13	1.24	1.21	1.20	-17.40%
YoY %	-8.16%	2.08%	-15.04%	-8.87%	2.48%	0.83%	-	-
Horiz. %	75.00%	81.67%	80.00%	94.17%	103.33%	100.83%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-11 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-11 16:30:00

EMA 5

10 Mins

BUY

2024-06-11 16:00:00

EMA 5

5 Mins

BUY

2024-06-11 11:35:00

EMA 5

5 Mins

SELL

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

480

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

295

PTRANS

PERAK TRANSIT BERHAD

274

SNS

SNS NETWORK TECHNOLOGY BERHAD

266

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

DNEX

DAGANG NEXCHANGE BERHAD

216

GENTING

GENTING BHD

211

NOTION

NOTION VTEC BHD

208

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

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