[HLFG] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 49.25%
YoY- 14.43%
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,761,498 3,336,831 3,272,018 3,402,673 3,324,813 3,120,348 2,712,315 5.59%
PBT 2,321,823 1,776,230 2,242,831 2,293,612 2,064,619 1,832,706 1,906,560 3.33%
Tax -447,393 -313,204 -472,117 -435,974 -453,586 -412,190 -240,992 10.85%
NP 1,874,430 1,463,026 1,770,714 1,857,638 1,611,033 1,420,516 1,665,568 1.98%
-
NP to SH 1,247,971 965,398 1,179,493 1,256,622 1,098,129 977,963 1,376,850 -1.62%
-
Tax Rate 19.27% 17.63% 21.05% 19.01% 21.97% 22.49% 12.64% -
Total Cost 1,887,068 1,873,805 1,501,304 1,545,035 1,713,780 1,699,832 1,046,747 10.31%
-
Net Worth 16,616,044 15,158,698 12,528,185 11,158,386 9,899,799 7,255,878 7,298,340 14.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 436,056 436,056 398,052 396,279 374,362 259,138 289,863 7.03%
Div Payout % 34.94% 45.17% 33.75% 31.54% 34.09% 26.50% 21.05% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 16,616,044 15,158,698 12,528,185 11,158,386 9,899,799 7,255,878 7,298,340 14.68%
NOSH 1,147,516 1,147,516 1,047,507 1,042,839 1,039,894 1,036,554 1,035,225 1.72%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 49.83% 43.84% 54.12% 54.59% 48.45% 45.52% 61.41% -
ROE 7.51% 6.37% 9.41% 11.26% 11.09% 13.48% 18.87% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 327.79 290.79 312.36 326.29 319.73 301.03 262.00 3.80%
EPS 109.10 88.60 112.60 120.50 105.60 94.30 133.00 -3.24%
DPS 38.00 38.00 38.00 38.00 36.00 25.00 28.00 5.21%
NAPS 14.48 13.21 11.96 10.70 9.52 7.00 7.05 12.73%
Adjusted Per Share Value based on latest NOSH - 1,041,909
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 327.79 290.79 285.14 296.52 289.74 271.92 236.36 5.59%
EPS 109.10 88.60 102.79 109.51 95.70 85.22 119.99 -1.57%
DPS 38.00 38.00 34.69 34.53 32.62 22.58 25.26 7.03%
NAPS 14.48 13.21 10.9176 9.7239 8.6271 6.3231 6.3601 14.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 15.90 15.52 16.96 15.68 14.94 12.30 9.00 -
P/RPS 4.85 5.34 5.43 4.81 4.67 4.09 3.44 5.88%
P/EPS 14.62 18.45 15.06 13.01 14.15 13.04 6.77 13.67%
EY 6.84 5.42 6.64 7.68 7.07 7.67 14.78 -12.04%
DY 2.39 2.45 2.24 2.42 2.41 2.03 3.11 -4.29%
P/NAPS 1.10 1.17 1.42 1.47 1.57 1.76 1.28 -2.49%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 24/05/16 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 -
Price 16.42 14.92 15.80 15.70 15.96 11.72 11.14 -
P/RPS 5.01 5.13 5.06 4.81 4.99 3.89 4.25 2.77%
P/EPS 15.10 17.73 14.03 13.03 15.11 12.42 8.38 10.30%
EY 6.62 5.64 7.13 7.68 6.62 8.05 11.94 -9.35%
DY 2.31 2.55 2.41 2.42 2.26 2.13 2.51 -1.37%
P/NAPS 1.13 1.13 1.32 1.47 1.68 1.67 1.58 -5.42%

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

Post a Comment