[HLFG] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	4,543,328	4,490,944	4,549,163	4,378,571	4,158,163	3,665,505	2,458,608	10.76%
YoY %	1.17%	-1.28%	3.90%	5.30%	13.44%	49.09%	-	-
Horiz. %	184.79%	182.66%	185.03%	178.09%	169.13%	149.09%	100.00%	-
PBT	2,565,038	3,023,285	3,009,223	2,630,039	2,393,748	2,422,684	1,450,838	9.95%
YoY %	-15.16%	0.47%	14.42%	9.87%	-1.19%	66.99%	-	-
Horiz. %	176.80%	208.38%	207.41%	181.28%	164.99%	166.99%	100.00%	-
Tax	-501,494	-562,908	-491,867	-465,265	-540,310	-350,817	-244,417	12.71%
YoY %	10.91%	-14.44%	-5.72%	13.89%	-54.01%	-43.53%	-	-
Horiz. %	205.18%	230.31%	201.24%	190.36%	221.06%	143.53%	100.00%	-
NP	2,063,544	2,460,377	2,517,356	2,164,774	1,853,438	2,071,867	1,206,421	9.34%
YoY %	-16.13%	-2.26%	16.29%	16.80%	-10.54%	71.74%	-	-
Horiz. %	171.05%	203.94%	208.66%	179.44%	153.63%	171.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,358,895	1,620,743	1,706,877	1,487,690	1,233,568	1,673,579	860,847	7.89%
YoY %	-16.16%	-5.05%	14.73%	20.60%	-26.29%	94.41%	-	-
Horiz. %	157.86%	188.27%	198.28%	172.82%	143.30%	194.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.55%	18.62%	16.35%	17.69%	22.57%	14.48%	16.85%	-
YoY %	4.99%	13.88%	-7.57%	-21.62%	55.87%	-14.07%	-	-
Horiz. %	116.02%	110.50%	97.03%	104.99%	133.95%	85.93%	100.00%	-
Total Cost	2,479,784	2,030,567	2,031,807	2,213,797	2,304,725	1,593,638	1,252,187	12.05%
YoY %	22.12%	-0.06%	-8.22%	-3.95%	44.62%	27.27%	-	-
Horiz. %	198.04%	162.16%	162.26%	176.79%	184.06%	127.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,399,676	13,108,795	11,473,482	10,070,837	8,897,207	7,467,605	5,207,390	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.73%	251.73%	220.33%	193.40%	170.86%	143.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	436,056	399,146	398,166	375,310	259,848	290,406	238,111	10.59%
YoY %	9.25%	0.25%	6.09%	44.43%	-10.52%	21.96%	-	-
Horiz. %	183.13%	167.63%	167.22%	157.62%	109.13%	121.96%	100.00%	-
Div Payout %	32.09%	24.63%	23.33%	25.23%	21.06%	17.35%	27.66%	-
YoY %	30.29%	5.57%	-7.53%	19.80%	21.38%	-37.27%	-	-
Horiz. %	116.02%	89.05%	84.35%	91.21%	76.14%	62.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	15,399,676	13,108,795	11,473,482	10,070,837	8,897,207	7,467,605	5,207,390	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.73%	251.73%	220.33%	193.40%	170.86%	143.40%	100.00%	-
NOSH	1,147,516	1,050,384	1,047,806	1,042,529	1,039,393	1,037,167	1,035,266	1.72%
YoY %	9.25%	0.25%	0.51%	0.30%	0.21%	0.18%	-	-
Horiz. %	110.84%	101.46%	101.21%	100.70%	100.40%	100.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	45.42%	54.79%	55.34%	49.44%	44.57%	56.52%	49.07%	-
YoY %	-17.10%	-0.99%	11.93%	10.93%	-21.14%	15.18%	-	-
Horiz. %	92.56%	111.66%	112.78%	100.75%	90.83%	115.18%	100.00%	-
ROE	8.82%	12.36%	14.88%	14.77%	13.86%	22.41%	16.53%	-
YoY %	-28.64%	-16.94%	0.74%	6.57%	-38.15%	35.57%	-	-
Horiz. %	53.36%	74.77%	90.02%	89.35%	83.85%	135.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	395.93	427.55	434.16	419.99	400.06	353.41	237.49	8.88%
YoY %	-7.40%	-1.52%	3.37%	4.98%	13.20%	48.81%	-	-
Horiz. %	166.71%	180.03%	182.81%	176.85%	168.45%	148.81%	100.00%	-
EPS	123.20	154.30	162.90	142.70	118.60	161.40	83.10	6.77%
YoY %	-20.16%	-5.28%	14.16%	20.32%	-26.52%	94.22%	-	-
Horiz. %	148.26%	185.68%	196.03%	171.72%	142.72%	194.22%	100.00%	-
DPS	38.00	38.00	38.00	36.00	25.00	28.00	23.00	8.72%
YoY %	0.00%	0.00%	5.56%	44.00%	-10.71%	21.74%	-	-
Horiz. %	165.22%	165.22%	165.22%	156.52%	108.70%	121.74%	100.00%	-
NAPS	13.42	12.48	10.95	9.66	8.56	7.20	5.03	17.75%
YoY %	7.53%	13.97%	13.35%	12.85%	18.89%	43.14%	-	-
Horiz. %	266.80%	248.11%	217.69%	192.05%	170.18%	143.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,606
RPS	395.93	391.36	396.44	381.57	362.36	319.43	214.25	10.76%
YoY %	1.17%	-1.28%	3.90%	5.30%	13.44%	49.09%	-	-
Horiz. %	184.80%	182.67%	185.04%	178.10%	169.13%	149.09%	100.00%	-
EPS	123.20	141.24	148.75	129.64	107.50	145.84	75.02	8.61%
YoY %	-12.77%	-5.05%	14.74%	20.60%	-26.29%	94.40%	-	-
Horiz. %	164.22%	188.27%	198.28%	172.81%	143.30%	194.40%	100.00%	-
DPS	38.00	34.78	34.70	32.71	22.64	25.31	20.75	10.59%
YoY %	9.26%	0.23%	6.08%	44.48%	-10.55%	21.98%	-	-
Horiz. %	183.13%	167.61%	167.23%	157.64%	109.11%	121.98%	100.00%	-
NAPS	13.42	11.4236	9.9985	8.7762	7.7534	6.5076	4.538	19.78%
YoY %	17.48%	14.25%	13.93%	13.19%	19.14%	43.40%	-	-
Horiz. %	295.72%	251.73%	220.33%	193.39%	170.86%	143.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	14.68	15.16	16.14	14.46	12.24	13.18	8.41	-
P/RPS	3.71	3.55	3.72	3.44	3.06	3.73	3.54	0.78%
YoY %	4.51%	-4.57%	8.14%	12.42%	-17.96%	5.37%	-	-
Horiz. %	104.80%	100.28%	105.08%	97.18%	86.44%	105.37%	100.00%	-
P/EPS	12.40	9.83	9.91	10.13	10.31	8.17	10.11	3.45%
YoY %	26.14%	-0.81%	-2.17%	-1.75%	26.19%	-19.19%	-	-
Horiz. %	122.65%	97.23%	98.02%	100.20%	101.98%	80.81%	100.00%	-
EY	8.07	10.18	10.09	9.87	9.70	12.24	9.89	-3.32%
YoY %	-20.73%	0.89%	2.23%	1.75%	-20.75%	23.76%	-	-
Horiz. %	81.60%	102.93%	102.02%	99.80%	98.08%	123.76%	100.00%	-
DY	2.59	2.51	2.35	2.49	2.04	2.12	2.73	-0.87%
YoY %	3.19%	6.81%	-5.62%	22.06%	-3.77%	-22.34%	-	-
Horiz. %	94.87%	91.94%	86.08%	91.21%	74.73%	77.66%	100.00%	-
P/NAPS	1.09	1.21	1.47	1.50	1.43	1.83	1.67	-6.85%
YoY %	-9.92%	-17.69%	-2.00%	4.90%	-21.86%	9.58%	-	-
Horiz. %	65.27%	72.46%	88.02%	89.82%	85.63%	109.58%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	26/08/14	29/08/13	28/08/12	26/08/11	19/08/10	-
Price	16.10	13.22	17.04	14.12	12.18	11.68	8.58	-
P/RPS	4.07	3.09	3.92	3.36	3.04	3.30	3.61	2.01%
YoY %	31.72%	-21.17%	16.67%	10.53%	-7.88%	-8.59%	-	-
Horiz. %	112.74%	85.60%	108.59%	93.07%	84.21%	91.41%	100.00%	-
P/EPS	13.60	8.57	10.46	9.89	10.26	7.24	10.32	4.70%
YoY %	58.69%	-18.07%	5.76%	-3.61%	41.71%	-29.84%	-	-
Horiz. %	131.78%	83.04%	101.36%	95.83%	99.42%	70.16%	100.00%	-
EY	7.36	11.67	9.56	10.11	9.74	13.82	9.69	-4.47%
YoY %	-36.93%	22.07%	-5.44%	3.80%	-29.52%	42.62%	-	-
Horiz. %	75.95%	120.43%	98.66%	104.33%	100.52%	142.62%	100.00%	-
DY	2.36	2.87	2.23	2.55	2.05	2.40	2.68	-2.09%
YoY %	-17.77%	28.70%	-12.55%	24.39%	-14.58%	-10.45%	-	-
Horiz. %	88.06%	107.09%	83.21%	95.15%	76.49%	89.55%	100.00%	-
P/NAPS	1.20	1.06	1.56	1.46	1.42	1.62	1.71	-5.72%
YoY %	13.21%	-32.05%	6.85%	2.82%	-12.35%	-5.26%	-	-
Horiz. %	70.18%	61.99%	91.23%	85.38%	83.04%	94.74%	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 11:00:00

EMA 5

10 Mins

SELL

2024-05-29 11:00:00

EMA 5

Hourly

SELL

2024-05-29 11:00:00

EMA 5

30 Mins

SELL

2024-05-29 10:55:00

EMA 5

5 Mins

SELL

2024-05-29 10:55:00

ADX

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

510

RANHILL

RANHILL UTILITIES BERHAD

440

MPI

MALAYSIAN PACIFIC INDUSTRIES

316

HLIND

HONG LEONG INDUSTRIES BHD

304

DNEX

DAGANG NEXCHANGE BERHAD

296

PTRANS

PERAK TRANSIT BERHAD

292

JCY

JCY INTERNATIONAL BERHAD

281

YTL

YTL CORPORATION BHD

229

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.105

-0.025

195,557,000

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.465

+0.165

129,775,800

HSI-HUZ

0.255

+0.03

89,544,000

EPICON

0.28

-0.12

82,705,800

REVENUE

0.225

-0.01

75,674,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.125

-0.025

70,247,000

E&O-LR

0.055

+0.01

56,261,700

SNS

0.625

0.00

38,376,500

More active Stocks

MPI

39.36

+0.48

148,400

YTLPOWR

5.23

+0.23

13,705,200

KOBAY

2.30

+0.17

8,110,800

KENERGY

0.465

+0.165

129,775,800

KGB

3.21

+0.15

2,639,200

ATECH

3.45

+0.14

1,464,300

ORIENT

6.86

+0.14

787,100

ORIENT

6.86

+0.14

787,100

YTLPOWR-C36

1.18

+0.12

30,500

KGB-WB

1.80

+0.10

1,856,500

More gainer Stocks

DLADY

34.80

-0.62

5,300

LAGENDA

1.17

-0.49

27,819,000

KLK

21.66

-0.32

696,700

NESTLE

127.60

-0.30

3,300

TENAGA

13.08

-0.18

2,885,400

BKAWAN

19.80

-0.18

5,700

CARLSBG

19.32

-0.16

84,500

HLIND

11.88

-0.16

22,100

ALLIANZ

22.30

-0.16

11,400

CHINHIN

3.33

-0.14

686,000

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