[HLFG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	6,453,984	6,697,824	6,207,196	6,236,354	5,372,334	5,256,914	5,289,534	3.37%
YoY %	-3.64%	7.90%	-0.47%	16.08%	2.20%	-0.62%	-	-
Horiz. %	122.01%	126.62%	117.35%	117.90%	101.57%	99.38%	100.00%	-
PBT	5,765,674	5,395,570	4,752,004	3,909,960	3,675,762	3,613,260	3,530,378	8.51%
YoY %	6.86%	13.54%	21.54%	6.37%	1.73%	2.35%	-	-
Horiz. %	163.32%	152.83%	134.60%	110.75%	104.12%	102.35%	100.00%	-
Tax	-1,044,644	-995,856	-1,145,144	-609,938	-674,436	-610,160	-650,630	8.20%
YoY %	-4.90%	13.04%	-87.75%	9.56%	-10.53%	6.22%	-	-
Horiz. %	160.56%	153.06%	176.01%	93.75%	103.66%	93.78%	100.00%	-
NP	4,721,030	4,399,714	3,606,860	3,300,022	3,001,326	3,003,100	2,879,748	8.58%
YoY %	7.30%	21.98%	9.30%	9.95%	-0.06%	4.28%	-	-
Horiz. %	163.94%	152.78%	125.25%	114.59%	104.22%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,147,022	2,905,152	2,400,096	2,229,230	1,986,322	1,974,484	1,901,190	8.75%
YoY %	8.33%	21.04%	7.66%	12.23%	0.60%	3.86%	-	-
Horiz. %	165.53%	152.81%	126.24%	117.25%	104.48%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.12%	18.46%	24.10%	15.60%	18.35%	16.89%	18.43%	-
YoY %	-1.84%	-23.40%	54.49%	-14.99%	8.64%	-8.36%	-	-
Horiz. %	98.32%	100.16%	130.77%	84.64%	99.57%	91.64%	100.00%	-
Total Cost	1,732,954	2,298,110	2,600,336	2,936,332	2,371,008	2,253,814	2,409,786	-5.34%
YoY %	-24.59%	-11.62%	-11.44%	23.84%	5.20%	-6.47%	-	-
Horiz. %	71.91%	95.37%	107.91%	121.85%	98.39%	93.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,501,339	25,266,612	23,482,032	21,780,085	19,799,451	18,595,430	17,327,505	8.64%
YoY %	12.80%	7.60%	7.81%	10.00%	6.47%	7.32%	-	-
Horiz. %	164.49%	145.82%	135.52%	125.70%	114.27%	107.32%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	408,296	385,576	340,155	244,898	295,344	298,261	298,354	5.36%
YoY %	5.89%	13.35%	38.90%	-17.08%	-0.98%	-0.03%	-	-
Horiz. %	136.85%	129.23%	114.01%	82.08%	98.99%	99.97%	100.00%	-
Div Payout %	12.97%	13.27%	14.17%	10.99%	14.87%	15.11%	15.69%	-
YoY %	-2.26%	-6.35%	28.94%	-26.09%	-1.59%	-3.70%	-	-
Horiz. %	82.66%	84.58%	90.31%	70.04%	94.77%	96.30%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	28,501,339	25,266,612	23,482,032	21,780,085	19,799,451	18,595,430	17,327,505	8.64%
YoY %	12.80%	7.60%	7.81%	10.00%	6.47%	7.32%	-	-
Horiz. %	164.49%	145.82%	135.52%	125.70%	114.27%	107.32%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	73.15%	65.69%	58.11%	52.92%	55.87%	57.13%	54.44%	-
YoY %	11.36%	13.04%	9.81%	-5.28%	-2.21%	4.94%	-	-
Horiz. %	134.37%	120.66%	106.74%	97.21%	102.63%	104.94%	100.00%	-
ROE	11.04%	11.50%	10.22%	10.24%	10.03%	10.62%	10.97%	-
YoY %	-4.00%	12.52%	-0.20%	2.09%	-5.56%	-3.19%	-	-
Horiz. %	100.64%	104.83%	93.16%	93.35%	91.43%	96.81%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	569.06	590.61	547.44	550.05	472.94	458.26	460.95	3.57%
YoY %	-3.65%	7.89%	-0.47%	16.30%	3.20%	-0.58%	-	-
Horiz. %	123.45%	128.13%	118.76%	119.33%	102.60%	99.42%	100.00%	-
EPS	277.40	256.20	211.60	196.60	174.80	172.40	166.20	8.90%
YoY %	8.27%	21.08%	7.63%	12.47%	1.39%	3.73%	-	-
Horiz. %	166.91%	154.15%	127.32%	118.29%	105.17%	103.73%	100.00%	-
DPS	36.00	34.00	30.00	21.60	26.00	26.00	26.00	5.57%
YoY %	5.88%	13.33%	38.89%	-16.92%	0.00%	0.00%	-	-
Horiz. %	138.46%	130.77%	115.38%	83.08%	100.00%	100.00%	100.00%	-
NAPS	25.13	22.28	20.71	19.21	17.43	16.21	15.10	8.85%
YoY %	12.79%	7.58%	7.81%	10.21%	7.53%	7.35%	-	-
Horiz. %	166.42%	147.55%	137.15%	127.22%	115.43%	107.35%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	562.43	583.68	540.92	543.47	468.17	458.11	460.95	3.37%
YoY %	-3.64%	7.91%	-0.47%	16.08%	2.20%	-0.62%	-	-
Horiz. %	122.02%	126.63%	117.35%	117.90%	101.57%	99.38%	100.00%	-
EPS	274.25	253.17	209.16	194.27	173.10	172.07	166.20	8.70%
YoY %	8.33%	21.04%	7.66%	12.23%	0.60%	3.53%	-	-
Horiz. %	165.01%	152.33%	125.85%	116.89%	104.15%	103.53%	100.00%	-
DPS	35.58	33.60	29.64	21.34	25.74	25.99	26.00	5.36%
YoY %	5.89%	13.36%	38.89%	-17.09%	-0.96%	-0.04%	-	-
Horiz. %	136.85%	129.23%	114.00%	82.08%	99.00%	99.96%	100.00%	-
NAPS	24.8374	22.0185	20.4633	18.9802	17.2542	16.2049	15.10	8.64%
YoY %	12.80%	7.60%	7.81%	10.00%	6.48%	7.32%	-	-
Horiz. %	164.49%	145.82%	135.52%	125.70%	114.27%	107.32%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	16.44	18.60	17.34	18.06	16.90	18.56	17.88	-
P/RPS	2.89	3.15	3.17	3.28	3.57	4.05	3.88	-4.78%
YoY %	-8.25%	-0.63%	-3.35%	-8.12%	-11.85%	4.38%	-	-
Horiz. %	74.48%	81.19%	81.70%	84.54%	92.01%	104.38%	100.00%	-
P/EPS	5.92	7.26	8.19	9.19	9.66	10.78	10.79	-9.51%
YoY %	-18.46%	-11.36%	-10.88%	-4.87%	-10.39%	-0.09%	-	-
Horiz. %	54.87%	67.28%	75.90%	85.17%	89.53%	99.91%	100.00%	-
EY	16.88	13.77	12.21	10.89	10.35	9.27	9.27	10.50%
YoY %	22.59%	12.78%	12.12%	5.22%	11.65%	0.00%	-	-
Horiz. %	182.09%	148.54%	131.72%	117.48%	111.65%	100.00%	100.00%	-
DY	2.19	1.83	1.73	1.20	1.54	1.40	1.45	7.11%
YoY %	19.67%	5.78%	44.17%	-22.08%	10.00%	-3.45%	-	-
Horiz. %	151.03%	126.21%	119.31%	82.76%	106.21%	96.55%	100.00%	-
P/NAPS	0.65	0.83	0.84	0.94	0.97	1.14	1.18	-9.45%
YoY %	-21.69%	-1.19%	-10.64%	-3.09%	-14.91%	-3.39%	-	-
Horiz. %	55.08%	70.34%	71.19%	79.66%	82.20%	96.61%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/02/23	28/02/22	26/02/21	26/02/20	26/02/19	26/02/18	-
Price	16.68	18.22	19.46	16.96	15.70	20.10	18.46	-
P/RPS	2.93	3.08	3.55	3.08	3.32	4.39	4.00	-5.05%
YoY %	-4.87%	-13.24%	15.26%	-7.23%	-24.37%	9.75%	-	-
Horiz. %	73.25%	77.00%	88.75%	77.00%	83.00%	109.75%	100.00%	-
P/EPS	6.01	7.11	9.19	8.63	8.98	11.68	11.14	-9.76%
YoY %	-15.47%	-22.63%	6.49%	-3.90%	-23.12%	4.85%	-	-
Horiz. %	53.95%	63.82%	82.50%	77.47%	80.61%	104.85%	100.00%	-
EY	16.64	14.06	10.88	11.59	11.14	8.56	8.98	10.82%
YoY %	18.35%	29.23%	-6.13%	4.04%	30.14%	-4.68%	-	-
Horiz. %	185.30%	156.57%	121.16%	129.06%	124.05%	95.32%	100.00%	-
DY	2.16	1.87	1.54	1.27	1.66	1.29	1.41	7.36%
YoY %	15.51%	21.43%	21.26%	-23.49%	28.68%	-8.51%	-	-
Horiz. %	153.19%	132.62%	109.22%	90.07%	117.73%	91.49%	100.00%	-
P/NAPS	0.66	0.82	0.94	0.88	0.90	1.24	1.22	-9.72%
YoY %	-19.51%	-12.77%	6.82%	-2.22%	-27.42%	1.64%	-	-
Horiz. %	54.10%	67.21%	77.05%	72.13%	73.77%	101.64%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 15:55:00

EMA 5

5 Mins

SELL

2024-05-29 15:50:00

EMA 5

10 Mins

SELL

2024-05-29 15:50:00

ADX

5 Mins

SELL

2024-05-29 15:40:00

EMA 5

10 Mins

BUY

2024-05-29 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

543

RANHILL

RANHILL UTILITIES BERHAD

473

DNEX

DAGANG NEXCHANGE BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

316

PBBANK

PUBLIC BANK BHD

315

JCY

JCY INTERNATIONAL BERHAD

314

GENTING

GENTING BHD

252

Daily Stocks

HSI-CXG

0.105

-0.025

212,266,500

KENERGY

0.465

+0.165

146,952,100

EPICON

0.325

-0.075

133,872,000

HSI-HUZ

0.265

+0.04

116,681,800

REVENUE

0.22

-0.015

82,654,100

AHB

0.125

-0.025

80,858,700

ALPHA

0.32

+0.005

60,266,300

DNEX

0.455

-0.005

57,835,200

SNS

0.60

-0.025

56,266,900

JCY

0.50

+0.005

54,333,700

More active Stocks

MPI

39.32

+0.44

266,700

YTLPOWR

5.24

+0.24

20,105,900

ATECH

3.48

+0.17

4,675,000

KENERGY

0.465

+0.165

146,952,100

YTL

3.85

+0.16

15,064,300

NOTION-WD

1.15

+0.15

5,896,900

YTLPOWR-C36

1.21

+0.15

150,500

ORIENT

6.85

+0.13

1,022,300

ORIENT

6.85

+0.13

1,022,300

KOBAY

2.25

+0.12

10,312,000

More gainer Stocks

KLK

21.48

-0.50

2,164,300

LAGENDA

1.17

-0.49

29,268,500

DLADY

34.98

-0.44

18,000

ALLIANZ

22.10

-0.36

21,200

HARISON

9.50

-0.23

22,400

NESTLE

127.70

-0.20

22,300

BKAWAN

19.80

-0.18

23,500

CDB

3.86

-0.14

4,675,200

ARKA

2.10

-0.14

12,400

PIE

6.13

-0.12

344,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More