[HLFG] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -2.21%
YoY- 1.2%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,433,084 4,160,464 3,616,420 2,212,277 2,260,262 2,219,406 1,913,470 15.01%
PBT 2,752,825 2,443,608 2,542,080 1,145,577 1,232,106 1,151,950 883,632 20.83%
Tax -604,781 -549,586 -321,322 -215,245 -303,236 -311,074 -242,845 16.40%
NP 2,148,044 1,894,021 2,220,757 930,332 928,870 840,876 640,786 22.31%
-
NP to SH 1,464,172 1,303,950 1,835,800 594,534 587,472 538,977 415,286 23.34%
-
Tax Rate 21.97% 22.49% 12.64% 18.79% 24.61% 27.00% 27.48% -
Total Cost 2,285,040 2,266,442 1,395,662 1,281,945 1,331,392 1,378,530 1,272,684 10.23%
-
Net Worth 9,899,799 7,255,878 7,298,340 4,965,951 4,478,610 4,021,600 3,575,700 18.47%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 499,149 345,518 386,484 317,269 124,405 317,858 314,197 8.01%
Div Payout % 34.09% 26.50% 21.05% 53.36% 21.18% 58.97% 75.66% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 9,899,799 7,255,878 7,298,340 4,965,951 4,478,610 4,021,600 3,575,700 18.47%
NOSH 1,039,894 1,036,554 1,035,225 1,034,573 1,036,715 1,036,494 1,024,555 0.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 48.45% 45.52% 61.41% 42.05% 41.10% 37.89% 33.49% -
ROE 14.79% 17.97% 25.15% 11.97% 13.12% 13.40% 11.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 426.30 401.37 349.34 213.83 218.02 214.13 186.76 14.73%
EPS 140.80 125.73 177.33 57.47 56.67 52.00 40.53 23.04%
DPS 48.00 33.33 37.33 30.67 12.00 30.67 30.67 7.74%
NAPS 9.52 7.00 7.05 4.80 4.32 3.88 3.49 18.18%
Adjusted Per Share Value based on latest NOSH - 1,035,934
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 386.32 362.56 315.15 192.79 196.97 193.41 166.75 15.01%
EPS 127.59 113.63 159.98 51.81 51.20 46.97 36.19 23.34%
DPS 43.50 30.11 33.68 27.65 10.84 27.70 27.38 8.01%
NAPS 8.6271 6.3231 6.3601 4.3276 3.9029 3.5046 3.116 18.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 14.94 12.30 9.00 8.45 4.68 4.44 5.75 -
P/RPS 3.50 3.06 2.58 3.95 2.15 2.07 3.08 2.15%
P/EPS 10.61 9.78 5.08 14.70 8.26 8.54 14.19 -4.72%
EY 9.42 10.23 19.70 6.80 12.11 11.71 7.05 4.94%
DY 3.21 2.71 4.15 3.63 2.56 6.91 5.33 -8.09%
P/NAPS 1.57 1.76 1.28 1.76 1.08 1.14 1.65 -0.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 29/04/08 10/05/07 -
Price 15.96 11.72 11.14 8.00 5.10 4.82 6.00 -
P/RPS 3.74 2.92 3.19 3.74 2.34 2.25 3.21 2.57%
P/EPS 11.34 9.32 6.28 13.92 9.00 9.27 14.80 -4.33%
EY 8.82 10.73 15.92 7.18 11.11 10.79 6.76 4.52%
DY 3.01 2.84 3.35 3.83 2.35 6.36 5.11 -8.43%
P/NAPS 1.68 1.67 1.58 1.67 1.18 1.24 1.72 -0.39%

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