[HLFG] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Cumulative Result
Revenue	2,628,457	2,644,767	2,535,915	2,311,652	2,226,060	2,349,193	2,241,359	2.68%
YoY %	-0.62%	4.29%	9.70%	3.84%	-5.24%	4.81%	-	-
Horiz. %	117.27%	118.00%	113.14%	103.14%	99.32%	104.81%	100.00%	-
PBT	1,806,630	1,765,189	1,558,008	1,184,335	1,543,115	1,565,753	1,446,083	3.77%
YoY %	2.35%	13.30%	31.55%	-23.25%	-1.45%	8.28%	-	-
Horiz. %	124.93%	122.07%	107.74%	81.90%	106.71%	108.28%	100.00%	-
Tax	-305,080	-325,315	-310,905	-206,251	-321,551	-317,997	-313,852	-0.47%
YoY %	6.22%	-4.63%	-50.74%	35.86%	-1.12%	-1.32%	-	-
Horiz. %	97.21%	103.65%	99.06%	65.72%	102.45%	101.32%	100.00%	-
NP	1,501,550	1,439,874	1,247,103	978,084	1,221,564	1,247,756	1,132,231	4.81%
YoY %	4.28%	15.46%	27.50%	-19.93%	-2.10%	10.20%	-	-
Horiz. %	132.62%	127.17%	110.15%	86.39%	107.89%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	987,242	950,595	829,225	650,331	815,994	841,942	778,093	4.04%
YoY %	3.86%	14.64%	27.51%	-20.30%	-3.08%	8.21%	-	-
Horiz. %	126.88%	122.17%	106.57%	83.58%	104.87%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	18.43%	19.96%	17.41%	20.84%	20.31%	21.70%	-
YoY %	-8.36%	-7.67%	14.65%	-16.46%	2.61%	-6.41%	-	-
Horiz. %	77.83%	84.93%	91.98%	80.23%	96.04%	93.59%	100.00%	-
Total Cost	1,126,907	1,204,893	1,288,812	1,333,568	1,004,496	1,101,437	1,109,128	0.26%
YoY %	-6.47%	-6.51%	-3.36%	32.76%	-8.80%	-0.69%	-	-
Horiz. %	101.60%	108.63%	116.20%	120.24%	90.57%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,595,430	17,327,505	16,179,988	14,074,607	12,098,498	10,829,440	9,622,138	11.60%
YoY %	7.32%	7.09%	14.96%	16.33%	11.72%	12.55%	-	-
Horiz. %	193.26%	180.08%	168.15%	146.27%	125.74%	112.55%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Dividend
Div	149,130	149,177	149,177	140,206	136,173	135,628	135,230	1.64%
YoY %	-0.03%	0.00%	6.40%	2.96%	0.40%	0.29%	-	-
Horiz. %	110.28%	110.31%	110.31%	103.68%	100.70%	100.29%	100.00%	-
Div Payout %	15.11%	15.69%	17.99%	21.56%	16.69%	16.11%	17.38%	-
YoY %	-3.70%	-12.78%	-16.56%	29.18%	3.60%	-7.31%	-	-
Horiz. %	86.94%	90.28%	103.51%	124.05%	96.03%	92.69%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Equity
Net Worth	18,595,430	17,327,505	16,179,988	14,074,607	12,098,498	10,829,440	9,622,138	11.60%
YoY %	7.32%	7.09%	14.96%	16.33%	11.72%	12.55%	-	-
Horiz. %	193.26%	180.08%	168.15%	146.27%	125.74%	112.55%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,047,489	1,043,298	1,040,231	1.64%
YoY %	0.00%	0.00%	0.00%	9.55%	0.40%	0.29%	-	-
Horiz. %	110.31%	110.31%	110.31%	110.31%	100.70%	100.29%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Ratio Analysis
NP Margin	57.13%	54.44%	49.18%	42.31%	54.88%	53.11%	50.52%	-
YoY %	4.94%	10.70%	16.24%	-22.90%	3.33%	5.13%	-	-
Horiz. %	113.08%	107.76%	97.35%	83.75%	108.63%	105.13%	100.00%	-
ROE	5.31%	5.49%	5.13%	4.62%	6.74%	7.77%	8.09%	-
YoY %	-3.28%	7.02%	11.04%	-31.45%	-13.26%	-3.96%	-	-
Horiz. %	65.64%	67.86%	63.41%	57.11%	83.31%	96.04%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Per Share
RPS	229.13	230.48	220.99	214.34	212.51	225.17	215.47	1.02%
YoY %	-0.59%	4.29%	3.10%	0.86%	-5.62%	4.50%	-	-
Horiz. %	106.34%	106.97%	102.56%	99.48%	98.63%	104.50%	100.00%	-
EPS	86.20	83.10	72.50	61.20	77.90	80.70	74.80	2.39%
YoY %	3.73%	14.62%	18.46%	-21.44%	-3.47%	7.89%	-	-
Horiz. %	115.24%	111.10%	96.93%	81.82%	104.14%	107.89%	100.00%	-
DPS	13.00	13.00	13.00	13.00	13.00	13.00	13.00	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%	-
NAPS	16.21	15.10	14.10	13.05	11.55	10.38	9.25	9.79%
YoY %	7.35%	7.09%	8.05%	12.99%	11.27%	12.22%	-	-
Horiz. %	175.24%	163.24%	152.43%	141.08%	124.86%	112.22%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	229.06	230.48	220.99	201.45	193.99	204.72	195.32	2.69%
YoY %	-0.62%	4.29%	9.70%	3.85%	-5.24%	4.81%	-	-
Horiz. %	117.27%	118.00%	113.14%	103.14%	99.32%	104.81%	100.00%	-
EPS	86.03	83.10	72.50	56.67	71.11	73.37	67.81	4.04%
YoY %	3.53%	14.62%	27.93%	-20.31%	-3.08%	8.20%	-	-
Horiz. %	126.87%	122.55%	106.92%	83.57%	104.87%	108.20%	100.00%	-
DPS	13.00	13.00	13.00	12.22	11.87	11.82	11.78	1.65%
YoY %	0.00%	0.00%	6.38%	2.95%	0.42%	0.34%	-	-
Horiz. %	110.36%	110.36%	110.36%	103.74%	100.76%	100.34%	100.00%	-
NAPS	16.2049	15.10	14.10	12.2653	10.5432	9.4373	8.3852	11.60%
YoY %	7.32%	7.09%	14.96%	16.33%	11.72%	12.55%	-	-
Horiz. %	193.26%	180.08%	168.15%	146.27%	125.74%	112.55%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	-
Price	18.56	17.88	14.22	13.96	16.52	15.48	13.20	-
P/RPS	8.10	7.76	6.43	6.51	7.77	6.87	6.13	4.75%
YoY %	4.38%	20.68%	-1.23%	-16.22%	13.10%	12.07%	-	-
Horiz. %	132.14%	126.59%	104.89%	106.20%	126.75%	112.07%	100.00%	-
P/EPS	21.57	21.58	19.68	23.15	21.21	19.18	17.65	3.39%
YoY %	-0.05%	9.65%	-14.99%	9.15%	10.58%	8.67%	-	-
Horiz. %	122.21%	122.27%	111.50%	131.16%	120.17%	108.67%	100.00%	-
EY	4.64	4.63	5.08	4.32	4.72	5.21	5.67	-3.28%
YoY %	0.22%	-8.86%	17.59%	-8.47%	-9.40%	-8.11%	-	-
Horiz. %	81.83%	81.66%	89.59%	76.19%	83.25%	91.89%	100.00%	-
DY	0.70	0.73	0.91	0.93	0.79	0.84	0.98	-5.45%
YoY %	-4.11%	-19.78%	-2.15%	17.72%	-5.95%	-14.29%	-	-
Horiz. %	71.43%	74.49%	92.86%	94.90%	80.61%	85.71%	100.00%	-
P/NAPS	1.14	1.18	1.01	1.07	1.43	1.49	1.43	-3.70%
YoY %	-3.39%	16.83%	-5.61%	-25.17%	-4.03%	4.20%	-	-
Horiz. %	79.72%	82.52%	70.63%	74.83%	100.00%	104.20%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	26/02/18	21/02/17	23/02/16	25/02/15	25/02/14	22/02/13	-
Price	20.10	18.46	15.20	14.14	16.76	15.70	13.70	-
P/RPS	8.77	8.01	6.88	6.60	7.89	6.97	6.36	5.49%
YoY %	9.49%	16.42%	4.24%	-16.35%	13.20%	9.59%	-	-
Horiz. %	137.89%	125.94%	108.18%	103.77%	124.06%	109.59%	100.00%	-
P/EPS	23.36	22.28	21.03	23.45	21.51	19.45	18.32	4.13%
YoY %	4.85%	5.94%	-10.32%	9.02%	10.59%	6.17%	-	-
Horiz. %	127.51%	121.62%	114.79%	128.00%	117.41%	106.17%	100.00%	-
EY	4.28	4.49	4.75	4.26	4.65	5.14	5.46	-3.97%
YoY %	-4.68%	-5.47%	11.50%	-8.39%	-9.53%	-5.86%	-	-
Horiz. %	78.39%	82.23%	87.00%	78.02%	85.16%	94.14%	100.00%	-
DY	0.65	0.70	0.86	0.92	0.78	0.83	0.95	-6.12%
YoY %	-7.14%	-18.60%	-6.52%	17.95%	-6.02%	-12.63%	-	-
Horiz. %	68.42%	73.68%	90.53%	96.84%	82.11%	87.37%	100.00%	-
P/NAPS	1.24	1.22	1.08	1.08	1.45	1.51	1.48	-2.90%
YoY %	1.64%	12.96%	0.00%	-25.52%	-3.97%	2.03%	-	-
Horiz. %	83.78%	82.43%	72.97%	72.97%	97.97%	102.03%	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