[HLFG] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	6,567,744	6,618,262	6,141,536	6,263,782	5,104,888	5,248,216	5,374,829	3.39%
YoY %	-0.76%	7.76%	-1.95%	22.70%	-2.73%	-2.36%	-	-
Horiz. %	122.19%	123.13%	114.26%	116.54%	94.98%	97.64%	100.00%	-
PBT	5,824,093	5,295,496	4,674,340	4,024,092	3,254,982	3,554,324	3,610,610	8.28%
YoY %	9.98%	13.29%	16.16%	23.63%	-8.42%	-1.56%	-	-
Horiz. %	161.30%	146.66%	129.46%	111.45%	90.15%	98.44%	100.00%	-
Tax	-1,045,337	-943,908	-1,107,409	-662,306	-570,356	-616,286	-675,450	7.54%
YoY %	-10.75%	14.76%	-67.21%	-16.12%	7.45%	8.76%	-	-
Horiz. %	154.76%	139.75%	163.95%	98.05%	84.44%	91.24%	100.00%	-
NP	4,778,756	4,351,588	3,566,930	3,361,785	2,684,626	2,938,037	2,935,160	8.45%
YoY %	9.82%	22.00%	6.10%	25.22%	-8.63%	0.10%	-	-
Horiz. %	162.81%	148.26%	121.52%	114.53%	91.46%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,188,768	2,886,705	2,370,034	2,255,850	1,776,481	1,934,209	1,937,536	8.64%
YoY %	10.46%	21.80%	5.06%	26.98%	-8.15%	-0.17%	-	-
Horiz. %	164.58%	148.99%	122.32%	116.43%	91.69%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.95%	17.82%	23.69%	16.46%	17.52%	17.34%	18.71%	-
YoY %	0.73%	-24.78%	43.92%	-6.05%	1.04%	-7.32%	-	-
Horiz. %	95.94%	95.24%	126.62%	87.97%	93.64%	92.68%	100.00%	-
Total Cost	1,788,988	2,266,674	2,574,605	2,901,997	2,420,261	2,310,178	2,439,669	-5.03%
YoY %	-21.07%	-11.96%	-11.28%	19.90%	4.77%	-5.31%	-	-
Horiz. %	73.33%	92.91%	105.53%	118.95%	99.20%	94.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,229,829	26,027,641	23,801,505	22,108,885	20,195,879	19,146,717	17,622,136	8.79%
YoY %	12.30%	9.35%	7.66%	9.47%	5.48%	8.65%	-	-
Horiz. %	165.87%	147.70%	135.07%	125.46%	114.61%	108.65%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	272,221	257,063	226,789	163,265	196,664	642,045	609,894	-12.56%
YoY %	5.90%	13.35%	38.91%	-16.98%	-69.37%	5.27%	-	-
Horiz. %	44.63%	42.15%	37.18%	26.77%	32.25%	105.27%	100.00%	-
Div Payout %	8.54%	8.91%	9.57%	7.24%	11.07%	33.19%	31.48%	-
YoY %	-4.15%	-6.90%	32.18%	-34.60%	-66.65%	5.43%	-	-
Horiz. %	27.13%	28.30%	30.40%	23.00%	35.17%	105.43%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	29,229,829	26,027,641	23,801,505	22,108,885	20,195,879	19,146,717	17,622,136	8.79%
YoY %	12.30%	9.35%	7.66%	9.47%	5.48%	8.65%	-	-
Horiz. %	165.87%	147.70%	135.07%	125.46%	114.61%	108.65%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	72.76%	65.75%	58.08%	53.67%	52.59%	55.98%	54.61%	-
YoY %	10.66%	13.21%	8.22%	2.05%	-6.06%	2.51%	-	-
Horiz. %	133.24%	120.40%	106.35%	98.28%	96.30%	102.51%	100.00%	-
ROE	10.91%	11.09%	9.96%	10.20%	8.80%	10.10%	10.99%	-
YoY %	-1.62%	11.35%	-2.35%	15.91%	-12.87%	-8.10%	-	-
Horiz. %	99.27%	100.91%	90.63%	92.81%	80.07%	91.90%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	579.03	583.57	541.61	552.46	449.93	457.76	470.01	3.53%
YoY %	-0.78%	7.75%	-1.96%	22.79%	-1.71%	-2.61%	-	-
Horiz. %	123.20%	124.16%	115.23%	117.54%	95.73%	97.39%	100.00%	-
EPS	281.20	254.53	209.07	198.93	156.40	168.93	169.47	8.79%
YoY %	10.48%	21.74%	5.10%	27.19%	-7.42%	-0.32%	-	-
Horiz. %	165.93%	150.19%	123.37%	117.38%	92.29%	99.68%	100.00%	-
DPS	24.00	22.67	20.00	14.40	17.33	56.00	53.33	-12.44%
YoY %	5.87%	13.35%	38.89%	-16.91%	-69.05%	5.01%	-	-
Horiz. %	45.00%	42.51%	37.50%	27.00%	32.50%	105.01%	100.00%	-
NAPS	25.77	22.95	20.99	19.50	17.80	16.70	15.41	8.93%
YoY %	12.29%	9.34%	7.64%	9.55%	6.59%	8.37%	-	-
Horiz. %	167.23%	148.93%	136.21%	126.54%	115.51%	108.37%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	572.34	576.75	535.20	545.86	444.86	457.35	468.39	3.39%
YoY %	-0.76%	7.76%	-1.95%	22.70%	-2.73%	-2.36%	-	-
Horiz. %	122.19%	123.13%	114.26%	116.54%	94.98%	97.64%	100.00%	-
EPS	277.88	251.56	206.54	196.59	154.81	168.56	168.85	8.64%
YoY %	10.46%	21.80%	5.06%	26.99%	-8.16%	-0.17%	-	-
Horiz. %	164.57%	148.98%	122.32%	116.43%	91.68%	99.83%	100.00%	-
DPS	23.72	22.40	19.76	14.23	17.14	55.95	53.15	-12.57%
YoY %	5.89%	13.36%	38.86%	-16.98%	-69.37%	5.27%	-	-
Horiz. %	44.63%	42.14%	37.18%	26.77%	32.25%	105.27%	100.00%	-
NAPS	25.4722	22.6817	20.7417	19.2667	17.5996	16.6853	15.3568	8.79%
YoY %	12.30%	9.35%	7.66%	9.47%	5.48%	8.65%	-	-
Horiz. %	165.87%	147.70%	135.07%	125.46%	114.60%	108.65%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	16.58	17.98	19.60	17.42	13.68	19.18	19.26	-
P/RPS	2.86	3.08	3.62	3.15	3.04	4.19	4.10	-5.82%
YoY %	-7.14%	-14.92%	14.92%	3.62%	-27.45%	2.20%	-	-
Horiz. %	69.76%	75.12%	88.29%	76.83%	74.15%	102.20%	100.00%	-
P/EPS	5.90	7.06	9.38	8.76	8.74	11.37	11.37	-10.34%
YoY %	-16.43%	-24.73%	7.08%	0.23%	-23.13%	0.00%	-	-
Horiz. %	51.89%	62.09%	82.50%	77.04%	76.87%	100.00%	100.00%	-
EY	16.96	14.16	10.66	11.42	11.45	8.80	8.80	11.54%
YoY %	19.77%	32.83%	-6.65%	-0.26%	30.11%	0.00%	-	-
Horiz. %	192.73%	160.91%	121.14%	129.77%	130.11%	100.00%	100.00%	-
DY	1.45	1.26	1.02	0.83	1.27	2.92	2.77	-10.21%
YoY %	15.08%	23.53%	22.89%	-34.65%	-56.51%	5.42%	-	-
Horiz. %	52.35%	45.49%	36.82%	29.96%	45.85%	105.42%	100.00%	-
P/NAPS	0.64	0.78	0.93	0.89	0.77	1.15	1.25	-10.54%
YoY %	-17.95%	-16.13%	4.49%	15.58%	-33.04%	-8.00%	-	-
Horiz. %	51.20%	62.40%	74.40%	71.20%	61.60%	92.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	31/05/23	30/05/22	27/05/21	29/05/20	28/05/19	30/05/18	-
Price	17.50	17.58	19.46	17.38	13.28	18.92	18.50	-
P/RPS	3.02	3.01	3.59	3.15	2.95	4.13	3.94	-4.33%
YoY %	0.33%	-16.16%	13.97%	6.78%	-28.57%	4.82%	-	-
Horiz. %	76.65%	76.40%	91.12%	79.95%	74.87%	104.82%	100.00%	-
P/EPS	6.22	6.91	9.31	8.74	8.48	11.21	10.92	-8.94%
YoY %	-9.99%	-25.78%	6.52%	3.07%	-24.35%	2.66%	-	-
Horiz. %	56.96%	63.28%	85.26%	80.04%	77.66%	102.66%	100.00%	-
EY	16.06	14.48	10.74	11.45	11.79	8.92	9.16	9.80%
YoY %	10.91%	34.82%	-6.20%	-2.88%	32.17%	-2.62%	-	-
Horiz. %	175.33%	158.08%	117.25%	125.00%	128.71%	97.38%	100.00%	-
DY	1.37	1.29	1.03	0.83	1.31	2.96	2.88	-11.63%
YoY %	6.20%	25.24%	24.10%	-36.64%	-55.74%	2.78%	-	-
Horiz. %	47.57%	44.79%	35.76%	28.82%	45.49%	102.78%	100.00%	-
P/NAPS	0.68	0.77	0.93	0.89	0.75	1.13	1.20	-9.02%
YoY %	-11.69%	-17.20%	4.49%	18.67%	-33.63%	-5.83%	-	-
Horiz. %	56.67%	64.17%	77.50%	74.17%	62.50%	94.17%	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