[HLFG] QoQ TTM Result on 31-Dec-2014 [#2]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 0.72%
YoY- 8.34%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,554,057 4,490,944 4,428,633 4,436,155 4,469,968 4,559,288 4,446,867 1.59%
PBT 2,973,271 3,023,285 2,958,442 2,986,585 2,943,640 3,009,223 2,859,032 2.64%
Tax -523,089 -562,908 -528,010 -495,421 -471,779 -491,867 -447,653 10.92%
NP 2,450,182 2,460,377 2,430,432 2,491,164 2,471,861 2,517,356 2,411,379 1.06%
-
NP to SH 1,615,470 1,620,743 1,629,748 1,680,929 1,668,843 1,706,877 1,646,183 -1.24%
-
Tax Rate 17.59% 18.62% 17.85% 16.59% 16.03% 16.35% 15.66% -
Total Cost 2,103,875 2,030,567 1,998,201 1,944,991 1,998,107 2,041,932 2,035,488 2.22%
-
Net Worth 13,787,257 13,111,428 12,528,668 12,087,260 11,806,591 11,465,795 11,148,432 15.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 398,186 398,197 398,197 396,787 396,787 395,887 395,887 0.38%
Div Payout % 24.65% 24.57% 24.43% 23.61% 23.78% 23.19% 24.05% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 13,787,257 13,111,428 12,528,668 12,087,260 11,806,591 11,465,795 11,148,432 15.20%
NOSH 1,048,460 1,050,595 1,047,547 1,046,516 1,048,542 1,047,104 1,041,909 0.41%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 53.80% 54.79% 54.88% 56.16% 55.30% 55.21% 54.23% -
ROE 11.72% 12.36% 13.01% 13.91% 14.13% 14.89% 14.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 434.36 427.47 422.76 423.90 426.30 435.42 426.80 1.17%
EPS 154.08 154.27 155.58 160.62 159.16 163.01 158.00 -1.65%
DPS 38.00 38.00 38.00 38.00 38.00 38.00 38.00 0.00%
NAPS 13.15 12.48 11.96 11.55 11.26 10.95 10.70 14.72%
Adjusted Per Share Value based on latest NOSH - 1,046,516
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 401.32 395.76 390.27 390.93 393.91 401.78 391.87 1.59%
EPS 142.36 142.83 143.62 148.13 147.06 150.42 145.07 -1.24%
DPS 35.09 35.09 35.09 34.97 34.97 34.89 34.89 0.38%
NAPS 12.1498 11.5543 11.0407 10.6517 10.4044 10.1041 9.8244 15.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 14.00 15.16 16.96 16.52 17.60 16.14 15.68 -
P/RPS 3.22 3.55 4.01 3.90 4.13 3.71 3.67 -8.34%
P/EPS 9.09 9.83 10.90 10.29 11.06 9.90 9.92 -5.65%
EY 11.01 10.18 9.17 9.72 9.04 10.10 10.08 6.05%
DY 2.71 2.51 2.24 2.30 2.16 2.35 2.42 7.82%
P/NAPS 1.06 1.21 1.42 1.43 1.56 1.47 1.47 -19.57%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 26/08/15 26/05/15 25/02/15 25/11/14 26/08/14 21/05/14 -
Price 13.70 13.22 15.80 16.76 18.12 17.04 15.70 -
P/RPS 3.15 3.09 3.74 3.95 4.25 3.91 3.68 -9.83%
P/EPS 8.89 8.57 10.16 10.43 11.38 10.45 9.94 -7.16%
EY 11.25 11.67 9.85 9.58 8.78 9.57 10.06 7.73%
DY 2.77 2.87 2.41 2.27 2.10 2.23 2.42 9.41%
P/NAPS 1.04 1.06 1.32 1.45 1.61 1.56 1.47 -20.58%

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