[HLFG] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	6,263,782	5,104,888	5,248,216	5,374,829	5,015,330	4,449,108	4,362,690	6.20%
YoY %	22.70%	-2.73%	-2.36%	7.17%	12.73%	1.98%	-	-
Horiz. %	143.58%	117.01%	120.30%	123.20%	114.96%	101.98%	100.00%	-
PBT	4,024,092	3,254,982	3,554,324	3,610,610	3,095,764	2,368,306	2,990,441	5.06%
YoY %	23.63%	-8.42%	-1.56%	16.63%	30.72%	-20.80%	-	-
Horiz. %	134.57%	108.85%	118.86%	120.74%	103.52%	79.20%	100.00%	-
Tax	-662,306	-570,356	-616,286	-675,450	-596,524	-417,605	-629,489	0.84%
YoY %	-16.12%	7.45%	8.76%	-13.23%	-42.84%	33.66%	-	-
Horiz. %	105.21%	90.61%	97.90%	107.30%	94.76%	66.34%	100.00%	-
NP	3,361,785	2,684,626	2,938,037	2,935,160	2,499,240	1,950,701	2,360,952	6.06%
YoY %	25.22%	-8.63%	0.10%	17.44%	28.12%	-17.38%	-	-
Horiz. %	142.39%	113.71%	124.44%	124.32%	105.86%	82.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,255,850	1,776,481	1,934,209	1,937,536	1,663,961	1,287,197	1,572,657	6.19%
YoY %	26.98%	-8.15%	-0.17%	16.44%	29.27%	-18.15%	-	-
Horiz. %	143.44%	112.96%	122.99%	123.20%	105.81%	81.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.46%	17.52%	17.34%	18.71%	19.27%	17.63%	21.05%	-
YoY %	-6.05%	1.04%	-7.32%	-2.91%	9.30%	-16.25%	-	-
Horiz. %	78.19%	83.23%	82.38%	88.88%	91.54%	83.75%	100.00%	-
Total Cost	2,901,997	2,420,261	2,310,178	2,439,669	2,516,090	2,498,406	2,001,738	6.37%
YoY %	19.90%	4.77%	-5.31%	-3.04%	0.71%	24.81%	-	-
Horiz. %	144.97%	120.91%	115.41%	121.88%	125.70%	124.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,108,885	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	9.91%
YoY %	9.47%	5.48%	8.65%	6.05%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	163,265	196,664	642,045	609,894	581,408	581,408	530,736	-17.82%
YoY %	-16.98%	-69.37%	5.27%	4.90%	0.00%	9.55%	-	-
Horiz. %	30.76%	37.05%	120.97%	114.91%	109.55%	109.55%	100.00%	-
Div Payout %	7.24%	11.07%	33.19%	31.48%	34.94%	45.17%	33.75%	-
YoY %	-34.60%	-66.65%	5.43%	-9.90%	-22.65%	33.84%	-	-
Horiz. %	21.45%	32.80%	98.34%	93.27%	103.53%	133.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	22,108,885	20,195,879	19,146,717	17,622,136	16,616,044	15,158,698	12,528,185	9.91%
YoY %	9.47%	5.48%	8.65%	6.05%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,047,507	1.52%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.55%	-	-
Horiz. %	109.55%	109.55%	109.55%	109.55%	109.55%	109.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	53.67%	52.59%	55.98%	54.61%	49.83%	43.84%	54.12%	-
YoY %	2.05%	-6.06%	2.51%	9.59%	13.66%	-18.99%	-	-
Horiz. %	99.17%	97.17%	103.44%	100.91%	92.07%	81.01%	100.00%	-
ROE	10.20%	8.80%	10.10%	10.99%	10.01%	8.49%	12.55%	-
YoY %	15.91%	-12.87%	-8.10%	9.79%	17.90%	-32.35%	-	-
Horiz. %	81.27%	70.12%	80.48%	87.57%	79.76%	67.65%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	552.46	449.93	457.76	470.01	437.06	387.72	416.48	4.81%
YoY %	22.79%	-1.71%	-2.61%	7.54%	12.73%	-6.91%	-	-
Horiz. %	132.65%	108.03%	109.91%	112.85%	104.94%	93.09%	100.00%	-
EPS	198.93	156.40	168.93	169.47	145.47	118.13	150.13	4.79%
YoY %	27.19%	-7.42%	-0.32%	16.50%	23.14%	-21.31%	-	-
Horiz. %	132.51%	104.18%	112.52%	112.88%	96.90%	78.69%	100.00%	-
DPS	14.40	17.33	56.00	53.33	50.67	50.67	50.67	-18.90%
YoY %	-16.91%	-69.05%	5.01%	5.25%	0.00%	0.00%	-	-
Horiz. %	28.42%	34.20%	110.52%	105.25%	100.00%	100.00%	100.00%	-
NAPS	19.50	17.80	16.70	15.41	14.48	13.21	11.96	8.48%
YoY %	9.55%	6.59%	8.37%	6.42%	9.61%	10.45%	-	-
Horiz. %	163.04%	148.83%	139.63%	128.85%	121.07%	110.45%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	545.86	444.86	457.35	468.39	437.06	387.72	380.19	6.20%
YoY %	22.70%	-2.73%	-2.36%	7.17%	12.73%	1.98%	-	-
Horiz. %	143.58%	117.01%	120.30%	123.20%	114.96%	101.98%	100.00%	-
EPS	196.59	154.81	168.56	168.85	145.47	118.13	137.05	6.19%
YoY %	26.99%	-8.16%	-0.17%	16.07%	23.14%	-13.81%	-	-
Horiz. %	143.44%	112.96%	122.99%	123.20%	106.14%	86.19%	100.00%	-
DPS	14.23	17.14	55.95	53.15	50.67	50.67	46.25	-17.82%
YoY %	-16.98%	-69.37%	5.27%	4.89%	0.00%	9.56%	-	-
Horiz. %	30.77%	37.06%	120.97%	114.92%	109.56%	109.56%	100.00%	-
NAPS	19.2667	17.5996	16.6853	15.3568	14.48	13.21	10.9176	9.91%
YoY %	9.47%	5.48%	8.65%	6.06%	9.61%	21.00%	-	-
Horiz. %	176.47%	161.20%	152.83%	140.66%	132.63%	121.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	17.42	13.68	19.18	19.26	15.90	15.52	16.96	-
P/RPS	3.15	3.04	4.19	4.10	3.64	4.00	4.07	-4.17%
YoY %	3.62%	-27.45%	2.20%	12.64%	-9.00%	-1.72%	-	-
Horiz. %	77.40%	74.69%	102.95%	100.74%	89.43%	98.28%	100.00%	-
P/EPS	8.76	8.74	11.37	11.37	10.97	13.84	11.30	-4.15%
YoY %	0.23%	-23.13%	0.00%	3.65%	-20.74%	22.48%	-	-
Horiz. %	77.52%	77.35%	100.62%	100.62%	97.08%	122.48%	100.00%	-
EY	11.42	11.45	8.80	8.80	9.12	7.23	8.85	4.33%
YoY %	-0.26%	30.11%	0.00%	-3.51%	26.14%	-18.31%	-	-
Horiz. %	129.04%	129.38%	99.44%	99.44%	103.05%	81.69%	100.00%	-
DY	0.83	1.27	2.92	2.77	3.19	3.26	2.99	-19.21%
YoY %	-34.65%	-56.51%	5.42%	-13.17%	-2.15%	9.03%	-	-
Horiz. %	27.76%	42.47%	97.66%	92.64%	106.69%	109.03%	100.00%	-
P/NAPS	0.89	0.77	1.15	1.25	1.10	1.17	1.42	-7.48%
YoY %	15.58%	-33.04%	-8.00%	13.64%	-5.98%	-17.61%	-	-
Horiz. %	62.68%	54.23%	80.99%	88.03%	77.46%	82.39%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	29/05/20	28/05/19	30/05/18	29/05/17	24/05/16	26/05/15	-
Price	17.38	13.28	18.92	18.50	16.42	14.92	15.80	-
P/RPS	3.15	2.95	4.13	3.94	3.76	3.85	3.79	-3.03%
YoY %	6.78%	-28.57%	4.82%	4.79%	-2.34%	1.58%	-	-
Horiz. %	83.11%	77.84%	108.97%	103.96%	99.21%	101.58%	100.00%	-
P/EPS	8.74	8.48	11.21	10.92	11.32	13.30	10.52	-3.03%
YoY %	3.07%	-24.35%	2.66%	-3.53%	-14.89%	26.43%	-	-
Horiz. %	83.08%	80.61%	106.56%	103.80%	107.60%	126.43%	100.00%	-
EY	11.45	11.79	8.92	9.16	8.83	7.52	9.50	3.15%
YoY %	-2.88%	32.17%	-2.62%	3.74%	17.42%	-20.84%	-	-
Horiz. %	120.53%	124.11%	93.89%	96.42%	92.95%	79.16%	100.00%	-
DY	0.83	1.31	2.96	2.88	3.09	3.40	3.21	-20.16%
YoY %	-36.64%	-55.74%	2.78%	-6.80%	-9.12%	5.92%	-	-
Horiz. %	25.86%	40.81%	92.21%	89.72%	96.26%	105.92%	100.00%	-
P/NAPS	0.89	0.75	1.13	1.20	1.13	1.13	1.32	-6.35%
YoY %	18.67%	-33.63%	-5.83%	6.19%	0.00%	-14.39%	-	-
Horiz. %	67.42%	56.82%	85.61%	90.91%	85.61%	85.61%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-11 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-11 16:30:00

EMA 5

10 Mins

BUY

2024-06-11 16:00:00

EMA 5

5 Mins

BUY

2024-06-11 11:35:00

EMA 5

5 Mins

SELL

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

497

HLIND

HONG LEONG INDUSTRIES BHD

293

MPI

MALAYSIAN PACIFIC INDUSTRIES

292

SNS

SNS NETWORK TECHNOLOGY BERHAD

279

PTRANS

PERAK TRANSIT BERHAD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

237

DNEX

DAGANG NEXCHANGE BERHAD

221

NOTION

NOTION VTEC BHD

220

GENTING

GENTING BHD

220

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

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