[HLFG] QoQ TTM Result on 31-Mar-2005 [#3]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	1,886,206	2,099,158	2,277,183	2,565,836	2,509,608	2,505,048	2,532,165	-17.78%
YoY %	-10.14%	-7.82%	-11.25%	2.24%	0.18%	-1.07%	-	-
Horiz. %	74.49%	82.90%	89.93%	101.33%	99.11%	98.93%	100.00%	-
PBT	774,916	811,790	800,743	872,152	715,174	722,060	719,040	5.10%
YoY %	-4.54%	1.38%	-8.19%	21.95%	-0.95%	0.42%	-	-
Horiz. %	107.77%	112.90%	111.36%	121.29%	99.46%	100.42%	100.00%	-
Tax	-274,876	-331,823	-386,204	-412,287	-331,837	-334,407	-330,573	-11.54%
YoY %	17.16%	14.08%	6.33%	-24.24%	0.77%	-1.16%	-	-
Horiz. %	83.15%	100.38%	116.83%	124.72%	100.38%	101.16%	100.00%	-
NP	500,040	479,967	414,539	459,865	383,337	387,653	388,467	18.27%
YoY %	4.18%	15.78%	-9.86%	19.96%	-1.11%	-0.21%	-	-
Horiz. %	128.72%	123.55%	106.71%	118.38%	98.68%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	366,590	383,538	372,265	459,865	383,337	387,653	388,467	-3.78%
YoY %	-4.42%	3.03%	-19.05%	19.96%	-1.11%	-0.21%	-	-
Horiz. %	94.37%	98.73%	95.83%	118.38%	98.68%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.47%	40.88%	48.23%	47.27%	46.40%	46.31%	45.97%	-
YoY %	-13.23%	-15.24%	2.03%	1.88%	0.19%	0.74%	-	-
Horiz. %	77.16%	88.93%	104.92%	102.83%	100.94%	100.74%	100.00%	-
Total Cost	1,386,166	1,619,191	1,862,644	2,105,971	2,126,271	2,117,395	2,143,698	-25.16%
YoY %	-14.39%	-13.07%	-11.55%	-0.95%	0.42%	-1.23%	-	-
Horiz. %	64.66%	75.53%	86.89%	98.24%	99.19%	98.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,945,918	2,829,771	2,730,341	2,739,543	2,730,777	2,683,903	2,623,030	52.44%
YoY %	74.78%	3.64%	-0.34%	0.32%	1.75%	2.32%	-	-
Horiz. %	188.56%	107.88%	104.09%	104.44%	104.11%	102.32%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	186,999	186,999	186,671	186,671	156,007	156,007	135,180	24.07%
YoY %	0.00%	0.18%	0.00%	19.66%	0.00%	15.41%	-	-
Horiz. %	138.33%	138.33%	138.09%	138.09%	115.41%	115.41%	100.00%	-
Div Payout %	51.01%	48.76%	50.14%	40.59%	40.70%	40.24%	34.80%	-
YoY %	4.61%	-2.75%	23.53%	-0.27%	1.14%	15.63%	-	-
Horiz. %	146.58%	140.11%	144.08%	116.64%	116.95%	115.63%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	4,945,918	2,829,771	2,730,341	2,739,543	2,730,777	2,683,903	2,623,030	52.44%
YoY %	74.78%	3.64%	-0.34%	0.32%	1.75%	2.32%	-	-
Horiz. %	188.56%	107.88%	104.09%	104.44%	104.11%	102.32%	100.00%	-
NOSH	1,041,245	1,040,357	1,038,152	1,037,705	1,046,275	1,036,256	1,040,885	0.02%
YoY %	0.09%	0.21%	0.04%	-0.82%	0.97%	-0.44%	-	-
Horiz. %	100.03%	99.95%	99.74%	99.69%	100.52%	99.56%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	26.51%	22.86%	18.20%	17.92%	15.27%	15.47%	15.34%	-
YoY %	15.97%	25.60%	1.56%	17.35%	-1.29%	0.85%	-	-
Horiz. %	172.82%	149.02%	118.64%	116.82%	99.54%	100.85%	100.00%	-
ROE	7.41%	13.55%	13.63%	16.79%	14.04%	14.44%	14.81%	-
YoY %	-45.31%	-0.59%	-18.82%	19.59%	-2.77%	-2.50%	-	-
Horiz. %	50.03%	91.49%	92.03%	113.37%	94.80%	97.50%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	181.15	201.77	219.35	247.26	239.86	241.74	243.27	-17.80%
YoY %	-10.22%	-8.01%	-11.29%	3.09%	-0.78%	-0.63%	-	-
Horiz. %	74.46%	82.94%	90.17%	101.64%	98.60%	99.37%	100.00%	-
EPS	35.21	36.87	35.86	44.32	36.64	37.41	37.32	-3.79%
YoY %	-4.50%	2.82%	-19.09%	20.96%	-2.06%	0.24%	-	-
Horiz. %	94.35%	98.79%	96.09%	118.76%	98.18%	100.24%	100.00%	-
DPS	18.00	18.00	18.00	18.00	15.00	15.00	13.00	24.15%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	15.38%	-	-
Horiz. %	138.46%	138.46%	138.46%	138.46%	115.38%	115.38%	100.00%	-
NAPS	4.75	2.72	2.63	2.64	2.61	2.59	2.52	52.41%
YoY %	74.63%	3.42%	-0.38%	1.15%	0.77%	2.78%	-	-
Horiz. %	188.49%	107.94%	104.37%	104.76%	103.57%	102.78%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,037,705
RPS	166.22	184.99	200.67	226.11	221.16	220.75	223.14	-17.78%
YoY %	-10.15%	-7.81%	-11.25%	2.24%	0.19%	-1.07%	-	-
Horiz. %	74.49%	82.90%	89.93%	101.33%	99.11%	98.93%	100.00%	-
EPS	32.31	33.80	32.81	40.53	33.78	34.16	34.23	-3.76%
YoY %	-4.41%	3.02%	-19.05%	19.98%	-1.11%	-0.20%	-	-
Horiz. %	94.39%	98.74%	95.85%	118.40%	98.69%	99.80%	100.00%	-
DPS	16.48	16.48	16.45	16.45	13.75	13.75	11.91	24.10%
YoY %	0.00%	0.18%	0.00%	19.64%	0.00%	15.45%	-	-
Horiz. %	138.37%	138.37%	138.12%	138.12%	115.45%	115.45%	100.00%	-
NAPS	4.3585	2.4937	2.4061	2.4142	2.4065	2.3652	2.3115	52.44%
YoY %	74.78%	3.64%	-0.34%	0.32%	1.75%	2.32%	-	-
Horiz. %	188.56%	107.88%	104.09%	104.44%	104.11%	102.32%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	3.92	4.26	3.88	4.08	4.46	4.34	4.06	-
P/RPS	2.16	2.11	1.77	1.65	1.86	1.80	1.67	18.65%
YoY %	2.37%	19.21%	7.27%	-11.29%	3.33%	7.78%	-	-
Horiz. %	129.34%	126.35%	105.99%	98.80%	111.38%	107.78%	100.00%	-
P/EPS	11.13	11.56	10.82	9.21	12.17	11.60	10.88	1.52%
YoY %	-3.72%	6.84%	17.48%	-24.32%	4.91%	6.62%	-	-
Horiz. %	102.30%	106.25%	99.45%	84.65%	111.86%	106.62%	100.00%	-
EY	8.98	8.65	9.24	10.86	8.21	8.62	9.19	-1.52%
YoY %	3.82%	-6.39%	-14.92%	32.28%	-4.76%	-6.20%	-	-
Horiz. %	97.71%	94.12%	100.54%	118.17%	89.34%	93.80%	100.00%	-
DY	4.59	4.23	4.64	4.41	3.36	3.46	3.20	27.10%
YoY %	8.51%	-8.84%	5.22%	31.25%	-2.89%	8.12%	-	-
Horiz. %	143.44%	132.19%	145.00%	137.81%	105.00%	108.12%	100.00%	-
P/NAPS	0.83	1.57	1.48	1.55	1.71	1.68	1.61	-35.62%
YoY %	-47.13%	6.08%	-4.52%	-9.36%	1.79%	4.35%	-	-
Horiz. %	51.55%	97.52%	91.93%	96.27%	106.21%	104.35%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	29/11/05	30/08/05	30/05/05	22/02/05	23/11/04	27/08/04	-
Price	4.34	4.10	4.28	4.00	4.38	4.50	4.22	-
P/RPS	2.40	2.03	1.95	1.62	1.83	1.86	1.73	24.31%
YoY %	18.23%	4.10%	20.37%	-11.48%	-1.61%	7.51%	-	-
Horiz. %	138.73%	117.34%	112.72%	93.64%	105.78%	107.51%	100.00%	-
P/EPS	12.33	11.12	11.94	9.03	11.95	12.03	11.31	5.90%
YoY %	10.88%	-6.87%	32.23%	-24.44%	-0.67%	6.37%	-	-
Horiz. %	109.02%	98.32%	105.57%	79.84%	105.66%	106.37%	100.00%	-
EY	8.11	8.99	8.38	11.08	8.36	8.31	8.84	-5.56%
YoY %	-9.79%	7.28%	-24.37%	32.54%	0.60%	-6.00%	-	-
Horiz. %	91.74%	101.70%	94.80%	125.34%	94.57%	94.00%	100.00%	-
DY	4.15	4.39	4.21	4.50	3.42	3.33	3.08	21.92%
YoY %	-5.47%	4.28%	-6.44%	31.58%	2.70%	8.12%	-	-
Horiz. %	134.74%	142.53%	136.69%	146.10%	111.04%	108.12%	100.00%	-
P/NAPS	0.91	1.51	1.63	1.52	1.68	1.74	1.67	-33.21%
YoY %	-39.74%	-7.36%	7.24%	-9.52%	-3.45%	4.19%	-	-
Horiz. %	54.49%	90.42%	97.60%	91.02%	100.60%	104.19%	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