[HLFG] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	1,288,321	1,808,294	1,756,171	1,935,307	1,916,017	1,931,188	1,360,596	-0.90%
YoY %	-28.75%	2.97%	-9.26%	1.01%	-0.79%	41.94%	-	-
Horiz. %	94.69%	132.90%	129.07%	142.24%	140.82%	141.94%	100.00%	-
PBT	594,980	573,961	420,848	576,995	572,113	417,081	498,509	2.99%
YoY %	3.66%	36.38%	-27.06%	0.85%	37.17%	-16.33%	-	-
Horiz. %	119.35%	115.14%	84.42%	115.74%	114.76%	83.67%	100.00%	-
Tax	-175,174	-324,563	-242,848	-324,276	-311,053	-246,554	-233,387	-4.66%
YoY %	46.03%	-33.65%	25.11%	-4.25%	-26.16%	-5.64%	-	-
Horiz. %	75.06%	139.07%	104.05%	138.94%	133.28%	105.64%	100.00%	-
NP	419,806	249,398	178,000	252,719	261,060	170,527	265,122	7.95%
YoY %	68.33%	40.11%	-29.57%	-3.20%	53.09%	-35.68%	-	-
Horiz. %	158.34%	94.07%	67.14%	95.32%	98.47%	64.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,560	249,398	178,000	252,719	261,060	170,527	265,122	0.02%
YoY %	6.48%	40.11%	-29.57%	-3.20%	53.09%	-35.68%	-	-
Horiz. %	100.17%	94.07%	67.14%	95.32%	98.47%	64.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	56.55%	57.70%	56.20%	54.37%	59.11%	46.82%	-
YoY %	-47.94%	-1.99%	2.67%	3.37%	-8.02%	26.25%	-	-
Horiz. %	62.88%	120.78%	123.24%	120.03%	116.13%	126.25%	100.00%	-
Total Cost	868,515	1,558,896	1,578,171	1,682,588	1,654,957	1,760,661	1,095,474	-3.79%
YoY %	-44.29%	-1.22%	-6.21%	1.67%	-6.00%	60.72%	-	-
Horiz. %	79.28%	142.30%	144.06%	153.59%	151.07%	160.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,122,308	2,745,763	2,455,172	2,816,071	2,244,264	1,664,114	1,341,885	15.10%
YoY %	13.71%	11.84%	-12.82%	25.48%	34.86%	24.01%	-	-
Horiz. %	232.68%	204.62%	182.96%	209.86%	167.25%	124.01%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	187,338	187,211	135,242	124,696	84,094	53,681	-	-
YoY %	0.07%	38.43%	8.46%	48.28%	56.66%	0.00%	-	-
Horiz. %	348.98%	348.75%	251.94%	232.29%	156.66%	100.00%	-	-
Div Payout %	70.54%	75.07%	75.98%	49.34%	32.21%	31.48%	-	-
YoY %	-6.03%	-1.20%	53.99%	53.18%	2.32%	0.00%	-	-
Horiz. %	224.08%	238.47%	241.36%	156.73%	102.32%	100.00%	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	3,122,308	2,745,763	2,455,172	2,816,071	2,244,264	1,664,114	1,341,885	15.10%
YoY %	13.71%	11.84%	-12.82%	25.48%	34.86%	24.01%	-	-
Horiz. %	232.68%	204.62%	182.96%	209.86%	167.25%	124.01%	100.00%	-
NOSH	1,040,769	1,040,061	1,040,327	1,039,140	525,588	447,342	447,295	15.10%
YoY %	0.07%	-0.03%	0.11%	97.71%	17.49%	0.01%	-	-
Horiz. %	232.68%	232.52%	232.58%	232.32%	117.50%	100.01%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	32.59%	13.79%	10.14%	13.06%	13.63%	8.83%	19.49%	-
YoY %	136.33%	36.00%	-22.36%	-4.18%	54.36%	-54.69%	-	-
Horiz. %	167.21%	70.75%	52.03%	67.01%	69.93%	45.31%	100.00%	-
ROE	8.51%	9.08%	7.25%	8.97%	11.63%	10.25%	19.76%	-
YoY %	-6.28%	25.24%	-19.18%	-22.87%	13.46%	-48.13%	-	-
Horiz. %	43.07%	45.95%	36.69%	45.39%	58.86%	51.87%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	123.79	173.86	168.81	186.24	364.55	431.70	304.18	-13.90%
YoY %	-28.80%	2.99%	-9.36%	-48.91%	-15.55%	41.92%	-	-
Horiz. %	40.70%	57.16%	55.50%	61.23%	119.85%	141.92%	100.00%	-
EPS	25.50	23.96	17.10	24.32	49.67	38.12	59.28	-13.11%
YoY %	6.43%	40.12%	-29.69%	-51.04%	30.30%	-35.70%	-	-
Horiz. %	43.02%	40.42%	28.85%	41.03%	83.79%	64.30%	100.00%	-
DPS	18.00	18.00	13.00	12.00	16.00	12.00	0.00	-
YoY %	0.00%	38.46%	8.33%	-25.00%	33.33%	0.00%	-	-
Horiz. %	150.00%	150.00%	108.33%	100.00%	133.33%	100.00%	-	-
NAPS	3.00	2.64	2.36	2.71	4.27	3.72	3.00	0.00%
YoY %	13.64%	11.86%	-12.92%	-36.53%	14.78%	24.00%	-	-
Horiz. %	100.00%	88.00%	78.67%	90.33%	142.33%	124.00%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,992
RPS	112.27	157.58	153.04	168.65	166.97	168.29	118.57	-0.90%
YoY %	-28.75%	2.97%	-9.26%	1.01%	-0.78%	41.93%	-	-
Horiz. %	94.69%	132.90%	129.07%	142.24%	140.82%	141.93%	100.00%	-
EPS	23.14	21.73	15.51	22.02	22.75	14.86	23.10	0.02%
YoY %	6.49%	40.10%	-29.56%	-3.21%	53.10%	-35.67%	-	-
Horiz. %	100.17%	94.07%	67.14%	95.32%	98.48%	64.33%	100.00%	-
DPS	16.33	16.31	11.79	10.87	7.33	4.68	0.00	-
YoY %	0.12%	38.34%	8.46%	48.29%	56.62%	0.00%	-	-
Horiz. %	348.93%	348.50%	251.92%	232.26%	156.62%	100.00%	-	-
NAPS	2.7209	2.3928	2.1396	2.4541	1.9558	1.4502	1.1694	15.10%
YoY %	13.71%	11.83%	-12.82%	25.48%	34.86%	24.01%	-	-
Horiz. %	232.67%	204.62%	182.97%	209.86%	167.25%	124.01%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	4.32	4.08	4.76	3.86	7.10	3.80	8.50	-
P/RPS	3.49	2.35	2.82	2.07	1.95	0.88	2.79	3.79%
YoY %	48.51%	-16.67%	36.23%	6.15%	121.59%	-68.46%	-	-
Horiz. %	125.09%	84.23%	101.08%	74.19%	69.89%	31.54%	100.00%	-
P/EPS	16.93	17.01	27.82	15.87	14.29	9.97	14.34	2.80%
YoY %	-0.47%	-38.86%	75.30%	11.06%	43.33%	-30.47%	-	-
Horiz. %	118.06%	118.62%	194.00%	110.67%	99.65%	69.53%	100.00%	-
EY	5.91	5.88	3.59	6.30	7.00	10.03	6.97	-2.71%
YoY %	0.51%	63.79%	-43.02%	-10.00%	-30.21%	43.90%	-	-
Horiz. %	84.79%	84.36%	51.51%	90.39%	100.43%	143.90%	100.00%	-
DY	4.17	4.41	2.73	3.11	2.25	3.16	0.00	-
YoY %	-5.44%	61.54%	-12.22%	38.22%	-28.80%	0.00%	-	-
Horiz. %	131.96%	139.56%	86.39%	98.42%	71.20%	100.00%	-	-
P/NAPS	1.44	1.55	2.02	1.42	1.66	1.02	2.83	-10.64%
YoY %	-7.10%	-23.27%	42.25%	-14.46%	62.75%	-63.96%	-	-
Horiz. %	50.88%	54.77%	71.38%	50.18%	58.66%	36.04%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	10/05/06	30/05/05	26/05/04	08/05/03	07/05/02	30/05/01	09/05/00	-
Price	4.76	4.00	4.14	3.82	8.50	4.44	8.00	-
P/RPS	3.85	2.30	2.45	2.05	2.33	1.03	2.63	6.55%
YoY %	67.39%	-6.12%	19.51%	-12.02%	126.21%	-60.84%	-	-
Horiz. %	146.39%	87.45%	93.16%	77.95%	88.59%	39.16%	100.00%	-
P/EPS	18.66	16.68	24.20	15.71	17.11	11.65	13.50	5.54%
YoY %	11.87%	-31.07%	54.04%	-8.18%	46.87%	-13.70%	-	-
Horiz. %	138.22%	123.56%	179.26%	116.37%	126.74%	86.30%	100.00%	-
EY	5.36	5.99	4.13	6.37	5.84	8.59	7.41	-5.25%
YoY %	-10.52%	45.04%	-35.16%	9.08%	-32.01%	15.92%	-	-
Horiz. %	72.33%	80.84%	55.74%	85.96%	78.81%	115.92%	100.00%	-
DY	3.78	4.50	3.14	3.14	1.88	2.70	0.00	-
YoY %	-16.00%	43.31%	0.00%	67.02%	-30.37%	0.00%	-	-
Horiz. %	140.00%	166.67%	116.30%	116.30%	69.63%	100.00%	-	-
P/NAPS	1.59	1.52	1.75	1.41	1.99	1.19	2.67	-8.27%
YoY %	4.61%	-13.14%	24.11%	-29.15%	67.23%	-55.43%	-	-
Horiz. %	59.55%	56.93%	65.54%	52.81%	74.53%	44.57%	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