[HLFG] QoQ TTM Result on 31-Dec-2002 [#2]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	2,464,693	2,460,978	2,573,988	2,537,580	2,518,717	2,554,698	3,162,758	-15.30%
YoY %	0.15%	-4.39%	1.43%	0.75%	-1.41%	-19.23%	-	-
Horiz. %	77.93%	77.81%	81.38%	80.23%	79.64%	80.77%	100.00%	-
PBT	806,162	802,702	788,632	785,531	793,750	783,750	730,484	6.78%
YoY %	0.43%	1.78%	0.39%	-1.04%	1.28%	7.29%	-	-
Horiz. %	110.36%	109.89%	107.96%	107.54%	108.66%	107.29%	100.00%	-
Tax	-429,573	-428,547	-414,180	-395,113	-399,706	-400,957	-409,876	3.17%
YoY %	-0.24%	-3.47%	-4.83%	1.15%	0.31%	2.18%	-	-
Horiz. %	104.81%	104.56%	101.05%	96.40%	97.52%	97.82%	100.00%	-
NP	376,589	374,155	374,452	390,418	394,044	382,793	320,608	11.31%
YoY %	0.65%	-0.08%	-4.09%	-0.92%	2.94%	19.40%	-	-
Horiz. %	117.46%	116.70%	116.79%	121.77%	122.91%	119.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,589	374,155	374,452	390,418	394,044	382,793	320,608	11.31%
YoY %	0.65%	-0.08%	-4.09%	-0.92%	2.94%	19.40%	-	-
Horiz. %	117.46%	116.70%	116.79%	121.77%	122.91%	119.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.29%	53.39%	52.52%	50.30%	50.36%	51.16%	56.11%	-
YoY %	-0.19%	1.66%	4.41%	-0.12%	-1.56%	-8.82%	-	-
Horiz. %	94.97%	95.15%	93.60%	89.65%	89.75%	91.18%	100.00%	-
Total Cost	2,088,104	2,086,823	2,199,536	2,147,162	2,124,673	2,171,905	2,842,150	-18.56%
YoY %	0.06%	-5.12%	2.44%	1.06%	-2.17%	-23.58%	-	-
Horiz. %	73.47%	73.42%	77.39%	75.55%	74.76%	76.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,379,467	2,916,539	2,815,669	2,739,293	2,699,741	2,195,840	2,243,504	3.99%
YoY %	-18.41%	3.58%	2.79%	1.47%	22.95%	-2.12%	-	-
Horiz. %	106.06%	130.00%	125.50%	122.10%	120.34%	97.88%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	83,119	83,119	124,311	93,733	52,541	52,541	82,568	0.44%
YoY %	0.00%	-33.14%	32.62%	78.40%	0.00%	-36.37%	-	-
Horiz. %	100.67%	100.67%	150.56%	113.52%	63.63%	63.63%	100.00%	-
Div Payout %	22.07%	22.22%	33.20%	24.01%	13.33%	13.73%	25.75%	-
YoY %	-0.68%	-33.07%	38.28%	80.12%	-2.91%	-46.68%	-	-
Horiz. %	85.71%	86.29%	128.93%	93.24%	51.77%	53.32%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	2,379,467	2,916,539	2,815,669	2,739,293	2,699,741	2,195,840	2,243,504	3.99%
YoY %	-18.41%	3.58%	2.79%	1.47%	22.95%	-2.12%	-	-
Horiz. %	106.06%	130.00%	125.50%	122.10%	120.34%	97.88%	100.00%	-
NOSH	1,034,551	1,037,914	1,038,992	1,029,809	1,050,483	548,960	525,410	57.03%
YoY %	-0.32%	-0.10%	0.89%	-1.97%	91.36%	4.48%	-	-
Horiz. %	196.90%	197.54%	197.75%	196.00%	199.94%	104.48%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	15.28%	15.20%	14.55%	15.39%	15.64%	14.98%	10.14%	-
YoY %	0.53%	4.47%	-5.46%	-1.60%	4.41%	47.73%	-	-
Horiz. %	150.69%	149.90%	143.49%	151.78%	154.24%	147.73%	100.00%	-
ROE	15.83%	12.83%	13.30%	14.25%	14.60%	17.43%	14.29%	-
YoY %	23.38%	-3.53%	-6.67%	-2.40%	-16.24%	21.97%	-	-
Horiz. %	110.78%	89.78%	93.07%	99.72%	102.17%	121.97%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	238.24	237.11	247.74	246.41	239.77	465.37	601.96	-46.06%
YoY %	0.48%	-4.29%	0.54%	2.77%	-48.48%	-22.69%	-	-
Horiz. %	39.58%	39.39%	41.16%	40.93%	39.83%	77.31%	100.00%	-
EPS	36.40	36.05	36.04	37.91	37.51	69.73	61.02	-29.11%
YoY %	0.97%	0.03%	-4.93%	1.07%	-46.21%	14.27%	-	-
Horiz. %	59.65%	59.08%	59.06%	62.13%	61.47%	114.27%	100.00%	-
DPS	8.00	8.00	11.96	9.10	5.00	9.57	15.72	-36.23%
YoY %	0.00%	-33.11%	31.43%	82.00%	-47.75%	-39.12%	-	-
Horiz. %	50.89%	50.89%	76.08%	57.89%	31.81%	60.88%	100.00%	-
NAPS	2.30	2.81	2.71	2.66	2.57	4.00	4.27	-33.77%
YoY %	-18.15%	3.69%	1.88%	3.50%	-35.75%	-6.32%	-	-
Horiz. %	53.86%	65.81%	63.47%	62.30%	60.19%	93.68%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,029,809
RPS	217.20	216.87	226.83	223.62	221.96	225.13	278.71	-15.30%
YoY %	0.15%	-4.39%	1.44%	0.75%	-1.41%	-19.22%	-	-
Horiz. %	77.93%	77.81%	81.39%	80.23%	79.64%	80.78%	100.00%	-
EPS	33.19	32.97	33.00	34.41	34.72	33.73	28.25	11.33%
YoY %	0.67%	-0.09%	-4.10%	-0.89%	2.94%	19.40%	-	-
Horiz. %	117.49%	116.71%	116.81%	121.81%	122.90%	119.40%	100.00%	-
DPS	7.32	7.32	10.95	8.26	4.63	4.63	7.28	0.36%
YoY %	0.00%	-33.15%	32.57%	78.40%	0.00%	-36.40%	-	-
Horiz. %	100.55%	100.55%	150.41%	113.46%	63.60%	63.60%	100.00%	-
NAPS	2.0969	2.5702	2.4813	2.414	2.3791	1.9351	1.9771	3.99%
YoY %	-18.41%	3.58%	2.79%	1.47%	22.94%	-2.12%	-	-
Horiz. %	106.06%	130.00%	125.50%	122.10%	120.33%	97.88%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	4.60	4.06	3.86	3.90	3.84	8.15	7.10	-
P/RPS	1.93	1.71	1.56	1.58	1.60	1.75	1.18	38.77%
YoY %	12.87%	9.62%	-1.27%	-1.25%	-8.57%	48.31%	-	-
Horiz. %	163.56%	144.92%	132.20%	133.90%	135.59%	148.31%	100.00%	-
P/EPS	12.64	11.26	10.71	10.29	10.24	11.69	11.64	5.64%
YoY %	12.26%	5.14%	4.08%	0.49%	-12.40%	0.43%	-	-
Horiz. %	108.59%	96.74%	92.01%	88.40%	87.97%	100.43%	100.00%	-
EY	7.91	8.88	9.34	9.72	9.77	8.56	8.59	-5.34%
YoY %	-10.92%	-4.93%	-3.91%	-0.51%	14.14%	-0.35%	-	-
Horiz. %	92.08%	103.38%	108.73%	113.15%	113.74%	99.65%	100.00%	-
DY	1.74	1.97	3.10	2.33	1.30	1.17	2.21	-14.72%
YoY %	-11.68%	-36.45%	33.05%	79.23%	11.11%	-47.06%	-	-
Horiz. %	78.73%	89.14%	140.27%	105.43%	58.82%	52.94%	100.00%	-
P/NAPS	2.00	1.44	1.42	1.47	1.49	2.04	1.66	13.21%
YoY %	38.89%	1.41%	-3.40%	-1.34%	-26.96%	22.89%	-	-
Horiz. %	120.48%	86.75%	85.54%	88.55%	89.76%	122.89%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	20/11/03	26/08/03	08/05/03	20/02/03	19/11/02	27/08/02	07/05/02	-
Price	5.00	5.00	3.82	4.00	4.08	4.64	8.50	-
P/RPS	2.10	2.11	1.54	1.62	1.70	1.00	1.41	30.38%
YoY %	-0.47%	37.01%	-4.94%	-4.71%	70.00%	-29.08%	-	-
Horiz. %	148.94%	149.65%	109.22%	114.89%	120.57%	70.92%	100.00%	-
P/EPS	13.74	13.87	10.60	10.55	10.88	6.65	13.93	-0.91%
YoY %	-0.94%	30.85%	0.47%	-3.03%	63.61%	-52.26%	-	-
Horiz. %	98.64%	99.57%	76.09%	75.74%	78.10%	47.74%	100.00%	-
EY	7.28	7.21	9.43	9.48	9.19	15.03	7.18	0.92%
YoY %	0.97%	-23.54%	-0.53%	3.16%	-38.86%	109.33%	-	-
Horiz. %	101.39%	100.42%	131.34%	132.03%	127.99%	209.33%	100.00%	-
DY	1.60	1.60	3.13	2.28	1.23	2.06	1.85	-9.21%
YoY %	0.00%	-48.88%	37.28%	85.37%	-40.29%	11.35%	-	-
Horiz. %	86.49%	86.49%	169.19%	123.24%	66.49%	111.35%	100.00%	-
P/NAPS	2.17	1.78	1.41	1.50	1.59	1.16	1.99	5.93%
YoY %	21.91%	26.24%	-6.00%	-5.66%	37.07%	-41.71%	-	-
Horiz. %	109.05%	89.45%	70.85%	75.38%	79.90%	58.29%	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