[HLFG] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	1,829,122	1,641,433	2,539,628	2,460,978	2,554,698	2,563,612	2,071,918	-2.05%
YoY %	11.43%	-35.37%	3.20%	-3.67%	-0.35%	23.73%	-	-
Horiz. %	88.28%	79.22%	122.57%	118.78%	123.30%	123.73%	100.00%	-
PBT	859,312	800,744	719,040	802,701	779,833	575,452	550,327	7.70%
YoY %	7.31%	11.36%	-10.42%	2.93%	35.52%	4.57%	-	-
Horiz. %	156.15%	145.50%	130.66%	145.86%	141.70%	104.57%	100.00%	-
Tax	-243,247	-224,642	-330,573	-428,546	-395,257	-345,377	-274,209	-1.97%
YoY %	-8.28%	32.04%	22.86%	-8.42%	-14.44%	-25.95%	-	-
Horiz. %	88.71%	81.92%	120.56%	156.28%	144.14%	125.95%	100.00%	-
NP	616,065	576,102	388,467	374,155	384,576	230,075	276,118	14.30%
YoY %	6.94%	48.30%	3.83%	-2.71%	67.15%	-16.68%	-	-
Horiz. %	223.12%	208.64%	140.69%	135.51%	139.28%	83.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,430	372,265	388,467	374,155	384,576	230,075	276,118	6.60%
YoY %	8.91%	-4.17%	3.83%	-2.71%	67.15%	-16.68%	-	-
Horiz. %	146.83%	134.82%	140.69%	135.51%	139.28%	83.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.31%	28.05%	45.97%	53.39%	50.68%	60.02%	49.83%	-
YoY %	0.93%	-38.98%	-13.90%	5.35%	-15.56%	20.45%	-	-
Horiz. %	56.81%	56.29%	92.25%	107.14%	101.71%	120.45%	100.00%	-
Total Cost	1,213,057	1,065,331	2,151,161	2,086,823	2,170,122	2,333,537	1,795,800	-6.32%
YoY %	13.87%	-50.48%	3.08%	-3.84%	-7.00%	29.94%	-	-
Horiz. %	67.55%	59.32%	119.79%	116.21%	120.84%	129.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,391,547	3,211,862	2,621,684	2,920,487	2,457,775	1,708,898	1,614,228	13.16%
YoY %	5.59%	22.51%	-10.23%	18.83%	43.82%	5.86%	-	-
Horiz. %	210.10%	198.97%	162.41%	180.92%	152.26%	105.86%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	186,690	187,098	135,245	124,718	87,777	-	-	-
YoY %	-0.22%	38.34%	8.44%	42.09%	0.00%	-	-	-
Horiz. %	212.69%	213.15%	154.08%	142.09%	100.00%	-	-	-
Div Payout %	46.05%	50.26%	34.82%	33.33%	22.82%	-	-	-
YoY %	-8.38%	44.34%	4.47%	46.06%	0.00%	-	-	-
Horiz. %	201.80%	220.25%	152.59%	146.06%	100.00%	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	3,391,547	3,211,862	2,621,684	2,920,487	2,457,775	1,708,898	1,614,228	13.16%
YoY %	5.59%	22.51%	-10.23%	18.83%	43.82%	5.86%	-	-
Horiz. %	210.10%	198.97%	162.41%	180.92%	152.26%	105.86%	100.00%	-
NOSH	1,037,170	1,039,437	1,040,350	1,039,319	548,610	447,355	447,154	15.04%
YoY %	-0.22%	-0.09%	0.10%	89.45%	22.63%	0.04%	-	-
Horiz. %	231.95%	232.46%	232.66%	232.43%	122.69%	100.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	33.68%	35.10%	15.30%	15.20%	15.05%	8.97%	13.33%	-
YoY %	-4.05%	129.41%	0.66%	1.00%	67.78%	-32.71%	-	-
Horiz. %	252.66%	263.32%	114.78%	114.03%	112.90%	67.29%	100.00%	-
ROE	11.95%	11.59%	14.82%	12.81%	15.65%	13.46%	17.11%	-
YoY %	3.11%	-21.79%	15.69%	-18.15%	16.27%	-21.33%	-	-
Horiz. %	69.84%	67.74%	86.62%	74.87%	91.47%	78.67%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	176.36	157.92	244.11	236.79	465.67	573.06	463.36	-14.86%
YoY %	11.68%	-35.31%	3.09%	-49.15%	-18.74%	23.67%	-	-
Horiz. %	38.06%	34.08%	52.68%	51.10%	100.50%	123.67%	100.00%	-
EPS	39.09	35.77	37.34	36.00	70.10	51.43	61.75	-7.33%
YoY %	9.28%	-4.20%	3.72%	-48.64%	36.30%	-16.71%	-	-
Horiz. %	63.30%	57.93%	60.47%	58.30%	113.52%	83.29%	100.00%	-
DPS	18.00	18.00	13.00	12.00	16.00	0.00	0.00	-
YoY %	0.00%	38.46%	8.33%	-25.00%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	81.25%	75.00%	100.00%	-	-	-
NAPS	3.27	3.09	2.52	2.81	4.48	3.82	3.61	-1.63%
YoY %	5.83%	22.62%	-10.32%	-37.28%	17.28%	5.82%	-	-
Horiz. %	90.58%	85.60%	69.81%	77.84%	124.10%	105.82%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,037,914
RPS	159.40	143.04	221.32	214.46	222.63	223.41	180.56	-2.05%
YoY %	11.44%	-35.37%	3.20%	-3.67%	-0.35%	23.73%	-	-
Horiz. %	88.28%	79.22%	122.57%	118.77%	123.30%	123.73%	100.00%	-
EPS	35.33	32.44	33.85	32.61	33.51	20.05	24.06	6.60%
YoY %	8.91%	-4.17%	3.80%	-2.69%	67.13%	-16.67%	-	-
Horiz. %	146.84%	134.83%	140.69%	135.54%	139.28%	83.33%	100.00%	-
DPS	16.27	16.30	11.79	10.87	7.65	0.00	0.00	-
YoY %	-0.18%	38.25%	8.46%	42.09%	0.00%	0.00%	-	-
Horiz. %	212.68%	213.07%	154.12%	142.09%	100.00%	-	-	-
NAPS	2.9556	2.799	2.2847	2.545	2.1418	1.4892	1.4067	13.16%
YoY %	5.59%	22.51%	-10.23%	18.83%	43.82%	5.86%	-	-
Horiz. %	210.11%	198.98%	162.42%	180.92%	152.26%	105.86%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.64	3.88	4.06	4.06	8.15	4.32	5.85	-
P/RPS	2.63	2.46	1.66	1.71	1.75	0.75	1.26	13.04%
YoY %	6.91%	48.19%	-2.92%	-2.29%	133.33%	-40.48%	-	-
Horiz. %	208.73%	195.24%	131.75%	135.71%	138.89%	59.52%	100.00%	-
P/EPS	11.87	10.83	10.87	11.28	11.63	8.40	9.47	3.83%
YoY %	9.60%	-0.37%	-3.63%	-3.01%	38.45%	-11.30%	-	-
Horiz. %	125.34%	114.36%	114.78%	119.11%	122.81%	88.70%	100.00%	-
EY	8.42	9.23	9.20	8.87	8.60	11.91	10.56	-3.70%
YoY %	-8.78%	0.33%	3.72%	3.14%	-27.79%	12.78%	-	-
Horiz. %	79.73%	87.41%	87.12%	84.00%	81.44%	112.78%	100.00%	-
DY	3.88	4.64	3.20	2.96	1.96	0.00	0.00	-
YoY %	-16.38%	45.00%	8.11%	51.02%	0.00%	0.00%	-	-
Horiz. %	197.96%	236.73%	163.27%	151.02%	100.00%	-	-	-
P/NAPS	1.42	1.26	1.61	1.44	1.82	1.13	1.62	-2.17%
YoY %	12.70%	-21.74%	11.81%	-20.88%	61.06%	-30.25%	-	-
Horiz. %	87.65%	77.78%	99.38%	88.89%	112.35%	69.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	30/08/05	27/08/04	26/08/03	27/08/02	29/08/01	28/08/00	-
Price	4.56	4.28	4.22	5.00	4.64	5.75	6.75	-
P/RPS	2.59	2.71	1.73	2.11	1.00	1.00	1.46	10.02%
YoY %	-4.43%	56.65%	-18.01%	111.00%	0.00%	-31.51%	-	-
Horiz. %	177.40%	185.62%	118.49%	144.52%	68.49%	68.49%	100.00%	-
P/EPS	11.67	11.95	11.30	13.89	6.62	11.18	10.93	1.09%
YoY %	-2.34%	5.75%	-18.65%	109.82%	-40.79%	2.29%	-	-
Horiz. %	106.77%	109.33%	103.39%	127.08%	60.57%	102.29%	100.00%	-
EY	8.57	8.37	8.85	7.20	15.11	8.94	9.15	-1.08%
YoY %	2.39%	-5.42%	22.92%	-52.35%	69.02%	-2.30%	-	-
Horiz. %	93.66%	91.48%	96.72%	78.69%	165.14%	97.70%	100.00%	-
DY	3.95	4.21	3.08	2.40	3.45	0.00	0.00	-
YoY %	-6.18%	36.69%	28.33%	-30.43%	0.00%	0.00%	-	-
Horiz. %	114.49%	122.03%	89.28%	69.57%	100.00%	-	-	-
P/NAPS	1.39	1.39	1.67	1.78	1.04	1.51	1.87	-4.82%
YoY %	0.00%	-16.77%	-6.18%	71.15%	-31.13%	-19.25%	-	-
Horiz. %	74.33%	74.33%	89.30%	95.19%	55.61%	80.75%	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