[HLFG] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	1,498,803	1,326,166	1,383,165	1,278,752	1,181,462	1,146,622	1,083,509	5.55%
YoY %	13.02%	-4.12%	8.17%	8.23%	3.04%	5.82%	-	-
Horiz. %	138.33%	122.40%	127.66%	118.02%	109.04%	105.82%	100.00%	-
PBT	987,761	913,649	929,106	840,461	725,514	696,979	746,993	4.76%
YoY %	8.11%	-1.66%	10.55%	15.84%	4.09%	-6.70%	-	-
Horiz. %	132.23%	122.31%	124.38%	112.51%	97.12%	93.30%	100.00%	-
Tax	-132,930	-170,175	-159,499	-150,374	-142,154	-115,300	-155,119	-2.53%
YoY %	21.89%	-6.69%	-6.07%	-5.78%	-23.29%	25.67%	-	-
Horiz. %	85.70%	109.71%	102.82%	96.94%	91.64%	74.33%	100.00%	-
NP	854,831	743,474	769,607	690,087	583,360	581,679	591,874	6.31%
YoY %	14.98%	-3.40%	11.52%	18.30%	0.29%	-1.72%	-	-
Horiz. %	144.43%	125.61%	130.03%	116.59%	98.56%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	587,033	490,201	505,695	455,252	386,192	386,882	392,155	6.94%
YoY %	19.75%	-3.06%	11.08%	17.88%	-0.18%	-1.34%	-	-
Horiz. %	149.69%	125.00%	128.95%	116.09%	98.48%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.46%	18.63%	17.17%	17.89%	19.59%	16.54%	20.77%	-
YoY %	-27.75%	8.50%	-4.02%	-8.68%	18.44%	-20.37%	-	-
Horiz. %	64.81%	89.70%	82.67%	86.13%	94.32%	79.63%	100.00%	-
Total Cost	643,972	582,692	613,558	588,665	598,102	564,943	491,635	4.59%
YoY %	10.52%	-5.03%	4.23%	-1.58%	5.87%	14.91%	-	-
Horiz. %	130.99%	118.52%	124.80%	119.74%	121.66%	114.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,553,481	19,498,958	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	147,978	148,849	149,177	149,177	136,299	136,310	-
YoY %	-	-0.59%	-0.22%	0.00%	9.45%	-0.01%	-	-
Horiz. %	-	108.56%	109.20%	109.44%	109.44%	99.99%	100.00%	-
Div Payout %	-	30.19%	29.43%	32.77%	38.63%	35.23%	34.76%	-
YoY %	-	2.58%	-10.19%	-15.17%	9.65%	1.35%	-	-
Horiz. %	-	86.85%	84.67%	94.28%	111.13%	101.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	21,553,481	19,498,958	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,048,460	1,048,542	1.51%
YoY %	0.00%	0.00%	0.00%	0.00%	9.45%	-0.01%	-	-
Horiz. %	109.44%	109.44%	109.44%	109.44%	109.44%	99.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	57.03%	56.06%	55.64%	53.97%	49.38%	50.73%	54.63%	-
YoY %	1.73%	0.75%	3.09%	9.30%	-2.66%	-7.14%	-	-
Horiz. %	104.39%	102.62%	101.85%	98.79%	90.39%	92.86%	100.00%	-
ROE	2.72%	2.51%	2.78%	2.66%	2.43%	2.81%	3.32%	-
YoY %	8.37%	-9.71%	4.51%	9.47%	-13.52%	-15.36%	-	-
Horiz. %	81.93%	75.60%	83.73%	80.12%	73.19%	84.64%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	132.19	116.50	120.80	111.44	102.96	109.36	103.33	4.18%
YoY %	13.47%	-3.56%	8.40%	8.24%	-5.85%	5.84%	-	-
Horiz. %	127.93%	112.75%	116.91%	107.85%	99.64%	105.84%	100.00%	-
EPS	51.80	43.10	44.20	39.80	33.80	36.90	37.40	5.57%
YoY %	20.19%	-2.49%	11.06%	17.75%	-8.40%	-1.34%	-	-
Horiz. %	138.50%	115.24%	118.18%	106.42%	90.37%	98.66%	100.00%	-
DPS	0.00	13.00	13.00	13.00	13.00	13.00	13.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	19.01	17.13	15.88	14.91	13.87	13.15	11.26	9.11%
YoY %	10.97%	7.87%	6.51%	7.50%	5.48%	16.79%	-	-
Horiz. %	168.83%	152.13%	141.03%	132.42%	123.18%	116.79%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	130.61	115.57	120.54	111.44	102.96	99.92	94.42	5.55%
YoY %	13.01%	-4.12%	8.17%	8.24%	3.04%	5.83%	-	-
Horiz. %	138.33%	122.40%	127.66%	118.03%	109.04%	105.83%	100.00%	-
EPS	51.16	42.72	44.07	39.80	33.80	33.71	34.17	6.95%
YoY %	19.76%	-3.06%	10.73%	17.75%	0.27%	-1.35%	-	-
Horiz. %	149.72%	125.02%	128.97%	116.48%	98.92%	98.65%	100.00%	-
DPS	0.00	12.90	12.97	13.00	13.00	11.88	11.88	-
YoY %	0.00%	-0.54%	-0.23%	0.00%	9.43%	0.00%	-	-
Horiz. %	0.00%	108.59%	109.18%	109.43%	109.43%	100.00%	100.00%	-
NAPS	18.7827	16.9923	15.8451	14.91	13.87	12.0149	10.2888	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	14.28	16.26	19.30	16.60	15.42	14.00	17.60	-
P/RPS	10.80	13.96	15.98	14.90	14.98	12.80	17.03	-7.30%
YoY %	-22.64%	-12.64%	7.25%	-0.53%	17.03%	-24.84%	-	-
Horiz. %	63.42%	81.97%	93.83%	87.49%	87.96%	75.16%	100.00%	-
P/EPS	27.58	37.76	43.70	41.84	45.82	37.94	47.06	-8.51%
YoY %	-26.96%	-13.59%	4.45%	-8.69%	20.77%	-19.38%	-	-
Horiz. %	58.61%	80.24%	92.86%	88.91%	97.37%	80.62%	100.00%	-
EY	3.63	2.65	2.29	2.39	2.18	2.64	2.13	9.28%
YoY %	36.98%	15.72%	-4.18%	9.63%	-17.42%	23.94%	-	-
Horiz. %	170.42%	124.41%	107.51%	112.21%	102.35%	123.94%	100.00%	-
DY	0.00	0.80	0.67	0.78	0.84	0.93	0.74	-
YoY %	0.00%	19.40%	-14.10%	-7.14%	-9.68%	25.68%	-	-
Horiz. %	0.00%	108.11%	90.54%	105.41%	113.51%	125.68%	100.00%	-
P/NAPS	0.75	0.95	1.22	1.11	1.11	1.06	1.56	-11.48%
YoY %	-21.05%	-22.13%	9.91%	0.00%	4.72%	-32.05%	-	-
Horiz. %	48.08%	60.90%	78.21%	71.15%	71.15%	67.95%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	27/11/19	28/11/18	30/11/17	22/11/16	17/11/15	25/11/14	-
Price	16.10	16.76	19.18	16.06	15.10	13.70	18.12	-
P/RPS	12.18	14.39	15.88	14.41	14.67	12.53	17.54	-5.89%
YoY %	-15.36%	-9.38%	10.20%	-1.77%	17.08%	-28.56%	-	-
Horiz. %	69.44%	82.04%	90.54%	82.16%	83.64%	71.44%	100.00%	-
P/EPS	31.10	38.92	43.43	40.48	44.87	37.13	48.45	-7.11%
YoY %	-20.09%	-10.38%	7.29%	-9.78%	20.85%	-23.36%	-	-
Horiz. %	64.19%	80.33%	89.64%	83.55%	92.61%	76.64%	100.00%	-
EY	3.22	2.57	2.30	2.47	2.23	2.69	2.06	7.72%
YoY %	25.29%	11.74%	-6.88%	10.76%	-17.10%	30.58%	-	-
Horiz. %	156.31%	124.76%	111.65%	119.90%	108.25%	130.58%	100.00%	-
DY	0.00	0.78	0.68	0.81	0.86	0.95	0.72	-
YoY %	0.00%	14.71%	-16.05%	-5.81%	-9.47%	31.94%	-	-
Horiz. %	0.00%	108.33%	94.44%	112.50%	119.44%	131.94%	100.00%	-
P/NAPS	0.85	0.98	1.21	1.08	1.09	1.04	1.61	-10.09%
YoY %	-13.27%	-19.01%	12.04%	-0.92%	4.81%	-35.40%	-	-
Horiz. %	52.80%	60.87%	75.16%	67.08%	67.70%	64.60%	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