[HLFG] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	5,289,534	5,071,830	4,623,304	4,452,120	4,698,386	4,482,718	3,961,384	4.93%
YoY %	4.29%	9.70%	3.84%	-5.24%	4.81%	13.16%	-	-
Horiz. %	133.53%	128.03%	116.71%	112.39%	118.60%	113.16%	100.00%	-
PBT	3,530,378	3,116,016	2,368,670	3,086,230	3,131,506	2,892,166	1,950,286	10.38%
YoY %	13.30%	31.55%	-23.25%	-1.45%	8.28%	48.29%	-	-
Horiz. %	181.02%	159.77%	121.45%	158.24%	160.57%	148.29%	100.00%	-
Tax	-650,630	-621,810	-412,502	-643,102	-635,994	-627,704	-451,584	6.26%
YoY %	-4.63%	-50.74%	35.86%	-1.12%	-1.32%	-39.00%	-	-
Horiz. %	144.08%	137.70%	91.35%	142.41%	140.84%	139.00%	100.00%	-
NP	2,879,748	2,494,206	1,956,168	2,443,128	2,495,512	2,264,462	1,498,702	11.48%
YoY %	15.46%	27.50%	-19.93%	-2.10%	10.20%	51.09%	-	-
Horiz. %	192.15%	166.42%	130.52%	163.02%	166.51%	151.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,901,190	1,658,450	1,300,662	1,631,988	1,683,884	1,556,186	929,394	12.65%
YoY %	14.64%	27.51%	-20.30%	-3.08%	8.21%	67.44%	-	-
Horiz. %	204.56%	178.44%	139.95%	175.60%	181.18%	167.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	19.96%	17.41%	20.84%	20.31%	21.70%	23.15%	-
YoY %	-7.67%	14.65%	-16.46%	2.61%	-6.41%	-6.26%	-	-
Horiz. %	79.61%	86.22%	75.21%	90.02%	87.73%	93.74%	100.00%	-
Total Cost	2,409,786	2,577,624	2,667,136	2,008,992	2,202,874	2,218,256	2,462,682	-0.36%
YoY %	-6.51%	-3.36%	32.76%	-8.80%	-0.69%	-9.93%	-	-
Horiz. %	97.85%	104.67%	108.30%	81.58%	89.45%	90.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,327,505	16,179,988	14,074,607	12,098,498	10,829,440	9,622,138	7,258,238	15.59%
YoY %	7.09%	14.96%	16.33%	11.72%	12.55%	32.57%	-	-
Horiz. %	238.73%	222.92%	193.91%	166.69%	149.20%	132.57%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	298,354	298,354	280,413	272,347	271,257	270,460	207,378	6.24%
YoY %	0.00%	6.40%	2.96%	0.40%	0.29%	30.42%	-	-
Horiz. %	143.87%	143.87%	135.22%	131.33%	130.80%	130.42%	100.00%	-
Div Payout %	15.69%	17.99%	21.56%	16.69%	16.11%	17.38%	22.31%	-
YoY %	-12.78%	-16.56%	29.18%	3.60%	-7.31%	-22.10%	-	-
Horiz. %	70.33%	80.64%	96.64%	74.81%	72.21%	77.90%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	17,327,505	16,179,988	14,074,607	12,098,498	10,829,440	9,622,138	7,258,238	15.59%
YoY %	7.09%	14.96%	16.33%	11.72%	12.55%	32.57%	-	-
Horiz. %	238.73%	222.92%	193.91%	166.69%	149.20%	132.57%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,047,489	1,043,298	1,040,231	1,036,891	1.70%
YoY %	0.00%	0.00%	9.55%	0.40%	0.29%	0.32%	-	-
Horiz. %	110.67%	110.67%	110.67%	101.02%	100.62%	100.32%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	54.44%	49.18%	42.31%	54.88%	53.11%	50.52%	37.83%	-
YoY %	10.70%	16.24%	-22.90%	3.33%	5.13%	33.54%	-	-
Horiz. %	143.91%	130.00%	111.84%	145.07%	140.39%	133.54%	100.00%	-
ROE	10.97%	10.25%	9.24%	13.49%	15.55%	16.17%	12.80%	-
YoY %	7.02%	10.93%	-31.50%	-13.25%	-3.83%	26.33%	-	-
Horiz. %	85.70%	80.08%	72.19%	105.39%	121.48%	126.33%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	460.95	441.98	428.67	425.03	450.34	430.93	382.04	3.17%
YoY %	4.29%	3.10%	0.86%	-5.62%	4.50%	12.80%	-	-
Horiz. %	120.65%	115.69%	112.21%	111.25%	117.88%	112.80%	100.00%	-
EPS	166.20	145.00	122.40	155.80	161.40	149.60	89.60	10.83%
YoY %	14.62%	18.46%	-21.44%	-3.47%	7.89%	66.96%	-	-
Horiz. %	185.49%	161.83%	136.61%	173.88%	180.13%	166.96%	100.00%	-
DPS	26.00	26.00	26.00	26.00	26.00	26.00	20.00	4.46%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	30.00%	-	-
Horiz. %	130.00%	130.00%	130.00%	130.00%	130.00%	130.00%	100.00%	-
NAPS	15.10	14.10	13.05	11.55	10.38	9.25	7.00	13.65%
YoY %	7.09%	8.05%	12.99%	11.27%	12.22%	32.14%	-	-
Horiz. %	215.71%	201.43%	186.43%	165.00%	148.29%	132.14%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,516
RPS	460.95	441.98	402.90	387.98	409.44	390.65	345.21	4.93%
YoY %	4.29%	9.70%	3.85%	-5.24%	4.81%	13.16%	-	-
Horiz. %	133.53%	128.03%	116.71%	112.39%	118.61%	113.16%	100.00%	-
EPS	166.20	145.00	113.35	142.22	146.74	135.61	80.99	12.71%
YoY %	14.62%	27.92%	-20.30%	-3.08%	8.21%	67.44%	-	-
Horiz. %	205.21%	179.03%	139.96%	175.60%	181.18%	167.44%	100.00%	-
DPS	26.00	26.00	24.44	23.73	23.64	23.57	18.07	6.24%
YoY %	0.00%	6.38%	2.99%	0.38%	0.30%	30.44%	-	-
Horiz. %	143.88%	143.88%	135.25%	131.32%	130.82%	130.44%	100.00%	-
NAPS	15.10	14.10	12.2653	10.5432	9.4373	8.3852	6.3252	15.59%
YoY %	7.09%	14.96%	16.33%	11.72%	12.55%	32.57%	-	-
Horiz. %	238.73%	222.92%	193.91%	166.69%	149.20%	132.57%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	17.88	14.22	13.96	16.52	15.48	13.20	11.66	-
P/RPS	3.88	3.22	3.26	3.89	3.44	3.06	3.05	4.08%
YoY %	20.50%	-1.23%	-16.20%	13.08%	12.42%	0.33%	-	-
Horiz. %	127.21%	105.57%	106.89%	127.54%	112.79%	100.33%	100.00%	-
P/EPS	10.79	9.84	11.58	10.60	9.59	8.82	13.01	-3.06%
YoY %	9.65%	-15.03%	9.25%	10.53%	8.73%	-32.21%	-	-
Horiz. %	82.94%	75.63%	89.01%	81.48%	73.71%	67.79%	100.00%	-
EY	9.27	10.16	8.64	9.43	10.43	11.33	7.69	3.16%
YoY %	-8.76%	17.59%	-8.38%	-9.59%	-7.94%	47.33%	-	-
Horiz. %	120.55%	132.12%	112.35%	122.63%	135.63%	147.33%	100.00%	-
DY	1.45	1.83	1.86	1.57	1.68	1.97	1.72	-2.80%
YoY %	-20.77%	-1.61%	18.47%	-6.55%	-14.72%	14.53%	-	-
Horiz. %	84.30%	106.40%	108.14%	91.28%	97.67%	114.53%	100.00%	-
P/NAPS	1.18	1.01	1.07	1.43	1.49	1.43	1.67	-5.61%
YoY %	16.83%	-5.61%	-25.17%	-4.03%	4.20%	-14.37%	-	-
Horiz. %	70.66%	60.48%	64.07%	85.63%	89.22%	85.63%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	21/02/17	23/02/16	25/02/15	25/02/14	22/02/13	27/02/12	-
Price	18.46	15.20	14.14	16.76	15.70	13.70	11.76	-
P/RPS	4.00	3.44	3.30	3.94	3.49	3.18	3.08	4.44%
YoY %	16.28%	4.24%	-16.24%	12.89%	9.75%	3.25%	-	-
Horiz. %	129.87%	111.69%	107.14%	127.92%	113.31%	103.25%	100.00%	-
P/EPS	11.14	10.52	11.72	10.76	9.73	9.16	13.12	-2.68%
YoY %	5.89%	-10.24%	8.92%	10.59%	6.22%	-30.18%	-	-
Horiz. %	84.91%	80.18%	89.33%	82.01%	74.16%	69.82%	100.00%	-
EY	8.98	9.51	8.53	9.30	10.28	10.92	7.62	2.77%
YoY %	-5.57%	11.49%	-8.28%	-9.53%	-5.86%	43.31%	-	-
Horiz. %	117.85%	124.80%	111.94%	122.05%	134.91%	143.31%	100.00%	-
DY	1.41	1.71	1.84	1.55	1.66	1.90	1.70	-3.06%
YoY %	-17.54%	-7.07%	18.71%	-6.63%	-12.63%	11.76%	-	-
Horiz. %	82.94%	100.59%	108.24%	91.18%	97.65%	111.76%	100.00%	-
P/NAPS	1.22	1.08	1.08	1.45	1.51	1.48	1.68	-5.18%
YoY %	12.96%	0.00%	-25.52%	-3.97%	2.03%	-11.90%	-	-
Horiz. %	72.62%	64.29%	64.29%	86.31%	89.88%	88.10%	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