[HLFG] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- 15.19%
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,158,163 3,665,505 2,458,608 2,269,943 2,225,482 1,988,153 1,829,122 14.65%
PBT 2,393,748 2,422,684 1,450,838 1,150,204 1,120,165 985,702 859,312 18.60%
Tax -540,310 -350,817 -244,417 -187,877 -293,833 -264,097 -243,247 14.21%
NP 1,853,438 2,071,867 1,206,421 962,327 826,332 721,605 616,065 20.13%
-
NP to SH 1,233,568 1,673,579 860,847 632,020 548,682 487,969 405,430 20.35%
-
Tax Rate 22.57% 14.48% 16.85% 16.33% 26.23% 26.79% 28.31% -
Total Cost 2,304,725 1,593,638 1,252,187 1,307,616 1,399,150 1,266,548 1,213,057 11.27%
-
Net Worth 8,897,207 7,467,605 5,207,390 4,496,667 4,045,103 3,716,870 3,391,547 17.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 259,848 290,406 238,111 238,302 238,557 238,793 186,690 5.66%
Div Payout % 21.06% 17.35% 27.66% 37.70% 43.48% 48.94% 46.05% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 8,897,207 7,467,605 5,207,390 4,496,667 4,045,103 3,716,870 3,391,547 17.42%
NOSH 1,039,393 1,037,167 1,035,266 1,036,098 1,037,206 1,038,231 1,037,170 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 44.57% 56.52% 49.07% 42.39% 37.13% 36.30% 33.68% -
ROE 13.86% 22.41% 16.53% 14.06% 13.56% 13.13% 11.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 400.06 353.41 237.49 219.09 214.57 191.49 176.36 14.61%
EPS 118.60 161.40 83.10 61.00 52.90 47.00 39.09 20.29%
DPS 25.00 28.00 23.00 23.00 23.00 23.00 18.00 5.62%
NAPS 8.56 7.20 5.03 4.34 3.90 3.58 3.27 17.37%
Adjusted Per Share Value based on latest NOSH - 1,034,681
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 362.36 319.43 214.25 197.81 193.94 173.26 159.40 14.65%
EPS 107.50 145.84 75.02 55.08 47.81 42.52 35.33 20.35%
DPS 22.64 25.31 20.75 20.77 20.79 20.81 16.27 5.65%
NAPS 7.7534 6.5076 4.538 3.9186 3.5251 3.2391 2.9556 17.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 12.24 13.18 8.41 4.94 4.68 6.45 4.64 -
P/RPS 3.06 3.73 3.54 2.25 2.18 3.37 2.63 2.55%
P/EPS 10.31 8.17 10.11 8.10 8.85 13.72 11.87 -2.31%
EY 9.70 12.24 9.89 12.35 11.30 7.29 8.42 2.38%
DY 2.04 2.12 2.73 4.66 4.91 3.57 3.88 -10.15%
P/NAPS 1.43 1.83 1.67 1.14 1.20 1.80 1.42 0.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 19/08/10 18/08/09 25/08/08 27/08/07 28/08/06 -
Price 12.18 11.68 8.58 5.16 4.50 5.45 4.56 -
P/RPS 3.04 3.30 3.61 2.36 2.10 2.85 2.59 2.70%
P/EPS 10.26 7.24 10.32 8.46 8.51 11.60 11.67 -2.12%
EY 9.74 13.82 9.69 11.82 11.76 8.62 8.57 2.15%
DY 2.05 2.40 2.68 4.46 5.11 4.22 3.95 -10.34%
P/NAPS 1.42 1.62 1.71 1.19 1.15 1.52 1.39 0.35%

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