[HLFG] QoQ TTM Result on 30-Sep-2015 [#1]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	4,543,328	4,555,757	4,576,536	4,554,057	4,490,944	4,428,633	4,436,155	1.60%
YoY %	-0.27%	-0.45%	0.49%	1.41%	1.41%	-0.17%	-	-
Horiz. %	102.42%	102.70%	103.16%	102.66%	101.24%	99.83%	100.00%	-
PBT	2,565,038	2,556,684	2,664,505	2,973,271	3,023,285	2,958,442	2,986,585	-9.65%
YoY %	0.33%	-4.05%	-10.38%	-1.65%	2.19%	-0.94%	-	-
Horiz. %	85.89%	85.61%	89.22%	99.55%	101.23%	99.06%	100.00%	-
Tax	-501,494	-403,995	-447,608	-523,089	-562,908	-528,010	-495,421	0.81%
YoY %	-24.13%	9.74%	14.43%	7.07%	-6.61%	-6.58%	-	-
Horiz. %	101.23%	81.55%	90.35%	105.58%	113.62%	106.58%	100.00%	-
NP	2,063,544	2,152,689	2,216,897	2,450,182	2,460,377	2,430,432	2,491,164	-11.80%
YoY %	-4.14%	-2.90%	-9.52%	-0.41%	1.23%	-2.44%	-	-
Horiz. %	82.83%	86.41%	88.99%	98.35%	98.76%	97.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,358,895	1,406,648	1,455,080	1,615,470	1,620,743	1,629,748	1,680,929	-13.23%
YoY %	-3.39%	-3.33%	-9.93%	-0.33%	-0.55%	-3.04%	-	-
Horiz. %	80.84%	83.68%	86.56%	96.11%	96.42%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.55%	15.80%	16.80%	17.59%	18.62%	17.85%	16.59%	-
YoY %	23.73%	-5.95%	-4.49%	-5.53%	4.31%	7.59%	-	-
Horiz. %	117.84%	95.24%	101.27%	106.03%	112.24%	107.59%	100.00%	-
Total Cost	2,479,784	2,403,068	2,359,639	2,103,875	2,030,567	1,998,201	1,944,991	17.59%
YoY %	3.19%	1.84%	12.16%	3.61%	1.62%	2.74%	-	-
Horiz. %	127.50%	123.55%	121.32%	108.17%	104.40%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,399,676	15,158,698	14,074,607	13,787,257	13,111,428	12,528,668	12,087,260	17.54%
YoY %	1.59%	7.70%	2.08%	5.15%	4.65%	3.65%	-	-
Horiz. %	127.40%	125.41%	116.44%	114.06%	108.47%	103.65%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	423,179	423,179	398,186	398,186	398,197	398,197	396,787	4.39%
YoY %	0.00%	6.28%	0.00%	-0.00%	0.00%	0.36%	-	-
Horiz. %	106.65%	106.65%	100.35%	100.35%	100.36%	100.36%	100.00%	-
Div Payout %	31.14%	30.08%	27.37%	24.65%	24.57%	24.43%	23.61%	-
YoY %	3.52%	9.90%	11.03%	0.33%	0.57%	3.47%	-	-
Horiz. %	131.89%	127.40%	115.93%	104.40%	104.07%	103.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	15,399,676	15,158,698	14,074,607	13,787,257	13,111,428	12,528,668	12,087,260	17.54%
YoY %	1.59%	7.70%	2.08%	5.15%	4.65%	3.65%	-	-
Horiz. %	127.40%	125.41%	116.44%	114.06%	108.47%	103.65%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,048,460	1,050,595	1,047,547	1,046,516	6.34%
YoY %	0.00%	0.00%	9.45%	-0.20%	0.29%	0.10%	-	-
Horiz. %	109.65%	109.65%	109.65%	100.19%	100.39%	100.10%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	45.42%	47.25%	48.44%	53.80%	54.79%	54.88%	56.16%	-
YoY %	-3.87%	-2.46%	-9.96%	-1.81%	-0.16%	-2.28%	-	-
Horiz. %	80.88%	84.13%	86.25%	95.80%	97.56%	97.72%	100.00%	-
ROE	8.82%	9.28%	10.34%	11.72%	12.36%	13.01%	13.91%	-
YoY %	-4.96%	-10.25%	-11.77%	-5.18%	-5.00%	-6.47%	-	-
Horiz. %	63.41%	66.71%	74.34%	84.26%	88.86%	93.53%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	395.93	397.01	424.34	434.36	427.47	422.76	423.90	-4.45%
YoY %	-0.27%	-6.44%	-2.31%	1.61%	1.11%	-0.27%	-	-
Horiz. %	93.40%	93.66%	100.10%	102.47%	100.84%	99.73%	100.00%	-
EPS	118.42	122.58	134.92	154.08	154.27	155.58	160.62	-18.40%
YoY %	-3.39%	-9.15%	-12.44%	-0.12%	-0.84%	-3.14%	-	-
Horiz. %	73.73%	76.32%	84.00%	95.93%	96.05%	96.86%	100.00%	-
DPS	36.88	36.88	36.92	38.00	38.00	38.00	38.00	-1.97%
YoY %	0.00%	-0.11%	-2.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.05%	97.05%	97.16%	100.00%	100.00%	100.00%	100.00%	-
NAPS	13.42	13.21	13.05	13.15	12.48	11.96	11.55	10.53%
YoY %	1.59%	1.23%	-0.76%	5.37%	4.35%	3.55%	-	-
Horiz. %	116.19%	114.37%	112.99%	113.85%	108.05%	103.55%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,460
RPS	395.93	397.01	398.82	396.86	391.36	385.93	386.59	1.60%
YoY %	-0.27%	-0.45%	0.49%	1.41%	1.41%	-0.17%	-	-
Horiz. %	102.42%	102.70%	103.16%	102.66%	101.23%	99.83%	100.00%	-
EPS	118.42	122.58	126.80	140.78	141.24	142.02	146.48	-13.22%
YoY %	-3.39%	-3.33%	-9.93%	-0.33%	-0.55%	-3.04%	-	-
Horiz. %	80.84%	83.68%	86.56%	96.11%	96.42%	96.96%	100.00%	-
DPS	36.88	36.88	34.70	34.70	34.70	34.70	34.58	4.39%
YoY %	0.00%	6.28%	0.00%	0.00%	0.00%	0.35%	-	-
Horiz. %	106.65%	106.65%	100.35%	100.35%	100.35%	100.35%	100.00%	-
NAPS	13.42	13.21	12.2653	12.0149	11.4259	10.9181	10.5334	17.54%
YoY %	1.59%	7.70%	2.08%	5.15%	4.65%	3.65%	-	-
Horiz. %	127.40%	125.41%	116.44%	114.06%	108.47%	103.65%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	14.68	15.52	13.96	14.00	15.16	16.96	16.52	-
P/RPS	3.71	3.91	3.29	3.22	3.55	4.01	3.90	-3.27%
YoY %	-5.12%	18.84%	2.17%	-9.30%	-11.47%	2.82%	-	-
Horiz. %	95.13%	100.26%	84.36%	82.56%	91.03%	102.82%	100.00%	-
P/EPS	12.40	12.66	10.35	9.09	9.83	10.90	10.29	13.25%
YoY %	-2.05%	22.32%	13.86%	-7.53%	-9.82%	5.93%	-	-
Horiz. %	120.51%	123.03%	100.58%	88.34%	95.53%	105.93%	100.00%	-
EY	8.07	7.90	9.66	11.01	10.18	9.17	9.72	-11.67%
YoY %	2.15%	-18.22%	-12.26%	8.15%	11.01%	-5.66%	-	-
Horiz. %	83.02%	81.28%	99.38%	113.27%	104.73%	94.34%	100.00%	-
DY	2.51	2.38	2.64	2.71	2.51	2.24	2.30	6.00%
YoY %	5.46%	-9.85%	-2.58%	7.97%	12.05%	-2.61%	-	-
Horiz. %	109.13%	103.48%	114.78%	117.83%	109.13%	97.39%	100.00%	-
P/NAPS	1.09	1.17	1.07	1.06	1.21	1.42	1.43	-16.57%
YoY %	-6.84%	9.35%	0.94%	-12.40%	-14.79%	-0.70%	-	-
Horiz. %	76.22%	81.82%	74.83%	74.13%	84.62%	99.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	24/05/16	23/02/16	17/11/15	26/08/15	26/05/15	25/02/15	-
Price	16.10	14.92	14.14	13.70	13.22	15.80	16.76	-
P/RPS	4.07	3.76	3.33	3.15	3.09	3.74	3.95	2.01%
YoY %	8.24%	12.91%	5.71%	1.94%	-17.38%	-5.32%	-	-
Horiz. %	103.04%	95.19%	84.30%	79.75%	78.23%	94.68%	100.00%	-
P/EPS	13.60	12.17	10.48	8.89	8.57	10.16	10.43	19.37%
YoY %	11.75%	16.13%	17.89%	3.73%	-15.65%	-2.59%	-	-
Horiz. %	130.39%	116.68%	100.48%	85.23%	82.17%	97.41%	100.00%	-
EY	7.36	8.22	9.54	11.25	11.67	9.85	9.58	-16.13%
YoY %	-10.46%	-13.84%	-15.20%	-3.60%	18.48%	2.82%	-	-
Horiz. %	76.83%	85.80%	99.58%	117.43%	121.82%	102.82%	100.00%	-
DY	2.29	2.47	2.61	2.77	2.87	2.41	2.27	0.58%
YoY %	-7.29%	-5.36%	-5.78%	-3.48%	19.09%	6.17%	-	-
Horiz. %	100.88%	108.81%	114.98%	122.03%	126.43%	106.17%	100.00%	-
P/NAPS	1.20	1.13	1.08	1.04	1.06	1.32	1.45	-11.86%
YoY %	6.19%	4.63%	3.85%	-1.89%	-19.70%	-8.97%	-	-
Horiz. %	82.76%	77.93%	74.48%	71.72%	73.10%	91.03%	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

2024-05-29 11:00:00

EMA 5

10 Mins

SELL

2024-05-29 10:50:00

ADX

10 Mins

SELL

2024-05-29 10:50:00

TURTLE SYSTEM 20

10 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

466

RANHILL

RANHILL UTILITIES BERHAD

418

MPI

MALAYSIAN PACIFIC INDUSTRIES

301

HLIND

HONG LEONG INDUSTRIES BHD

289

PTRANS

PERAK TRANSIT BERHAD

276

DNEX

DAGANG NEXCHANGE BERHAD

274

JCY

JCY INTERNATIONAL BERHAD

260

GENTING

GENTING BHD

202

YTL

YTL CORPORATION BHD

196

Daily Stocks

HSI-CXG

0.11

-0.02

194,986,800

KENERGY

0.475

+0.175

122,195,600

HSI-HUZ

0.255

+0.03

89,398,500

REVENUE

0.225

-0.01

74,774,500

EPICON

0.255

-0.145

68,015,300

AHB

0.13

-0.02

47,444,600

VELESTO

0.28

0.00

34,261,500

YTLPOWR-C53

0.285

+0.045

33,240,800

SNS

0.605

-0.02

32,176,000

DNEX

0.45

-0.01

30,071,500

More active Stocks

MPI

39.62

+0.74

119,900

YTLPOWR

5.22

+0.22

12,818,600

KENERGY

0.475

+0.175

122,195,600

KOBAY

2.29

+0.16

7,714,200

KGB

3.21

+0.15

2,257,800

ORIENT

6.87

+0.15

749,100

ORIENT

6.87

+0.15

749,100

KGB-WB

1.82

+0.12

1,563,000

YTLPOWR-C36

1.18

+0.12

30,500

HARISON

9.85

+0.12

6,000

More gainer Stocks

DLADY

34.78

-0.64

4,800

LAGENDA

1.17

-0.49

27,387,800

NESTLE

127.60

-0.30

2,500

KLK

21.72

-0.26

465,400

UTDPLT

25.16

-0.18

90,400

BKAWAN

19.80

-0.18

5,700

EPICON

0.255

-0.145

68,015,300

TENAGA

13.12

-0.14

2,429,800

CARLSBG

19.34

-0.14

75,400

ALLIANZ

22.32

-0.14

10,100

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