[HLFG] QoQ TTM Result on 31-Dec-2000 [#2]

Announcement Date
14-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -6.52%
YoY- 130.34%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 3,171,259 3,177,929 3,137,655 2,998,039 2,915,109 2,535,305 1,328,838 78.48%
PBT 576,110 575,452 598,446 693,666 725,327 653,688 472,323 14.14%
Tax -356,570 -345,377 -389,368 -398,705 -409,794 -367,997 -225,183 35.81%
NP 219,540 230,075 209,078 294,961 315,533 285,691 247,140 -7.58%
-
NP to SH 219,540 230,075 209,078 294,961 315,533 285,691 247,140 -7.58%
-
Tax Rate 61.89% 60.02% 65.06% 57.48% 56.50% 56.30% 47.68% -
Total Cost 2,951,719 2,947,854 2,928,577 2,703,078 2,599,576 2,249,614 1,081,698 95.15%
-
Net Worth 1,887,942 1,709,040 1,664,524 1,628,763 1,342,285 1,658,400 1,341,956 25.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 53,694 53,694 53,694 17,898 17,820 17,820 17,820 108.47%
Div Payout % 24.46% 23.34% 25.68% 6.07% 5.65% 6.24% 7.21% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 1,887,942 1,709,040 1,664,524 1,628,763 1,342,285 1,658,400 1,341,956 25.52%
NOSH 477,960 447,392 447,452 447,462 447,428 447,008 447,318 4.51%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.92% 7.24% 6.66% 9.84% 10.82% 11.27% 18.60% -
ROE 11.63% 13.46% 12.56% 18.11% 23.51% 17.23% 18.42% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 663.50 710.32 701.23 670.01 651.53 567.17 297.07 70.78%
EPS 45.93 51.43 46.73 65.92 70.52 63.91 55.25 -11.57%
DPS 11.23 12.00 12.00 4.00 4.00 4.00 3.98 99.55%
NAPS 3.95 3.82 3.72 3.64 3.00 3.71 3.00 20.10%
Adjusted Per Share Value based on latest NOSH - 447,462
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 279.46 280.05 276.50 264.20 256.89 223.42 117.10 78.48%
EPS 19.35 20.28 18.42 25.99 27.81 25.18 21.78 -7.57%
DPS 4.73 4.73 4.73 1.58 1.57 1.57 1.57 108.45%
NAPS 1.6637 1.5061 1.4668 1.4353 1.1829 1.4614 1.1826 25.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.96 4.32 3.80 5.00 5.85 5.85 8.50 -
P/RPS 0.75 0.61 0.54 0.75 0.90 1.03 2.86 -58.99%
P/EPS 10.80 8.40 8.13 7.59 8.30 9.15 15.38 -20.97%
EY 9.26 11.90 12.30 13.18 12.05 10.93 6.50 26.58%
DY 2.26 2.78 3.16 0.80 0.68 0.68 0.47 184.61%
P/NAPS 1.26 1.13 1.02 1.37 1.95 1.58 2.83 -41.66%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 13/11/01 29/08/01 30/05/01 13/03/01 24/10/00 28/08/00 - -
Price 4.86 5.75 4.44 4.04 5.85 6.75 0.00 -
P/RPS 0.73 0.81 0.63 0.60 0.90 1.19 0.00 -
P/EPS 10.58 11.18 9.50 6.13 8.30 10.56 0.00 -
EY 9.45 8.94 10.52 16.32 12.05 9.47 0.00 -
DY 2.31 2.09 2.70 0.99 0.68 0.59 0.00 -
P/NAPS 1.23 1.51 1.19 1.11 1.95 1.82 0.00 -

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

Post a Comment