[HLFG] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 46.94%
YoY- -0.17%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 4,606,152 4,697,837 3,828,666 3,936,162 4,031,122 3,761,498 3,336,831 5.51%
PBT 3,505,755 3,018,069 2,441,237 2,665,743 2,707,958 2,321,823 1,776,230 11.99%
Tax -830,557 -496,730 -427,767 -462,215 -506,588 -447,393 -313,204 17.64%
NP 2,675,198 2,521,339 2,013,470 2,203,528 2,201,370 1,874,430 1,463,026 10.57%
-
NP to SH 1,777,526 1,691,888 1,332,361 1,450,657 1,453,152 1,247,971 965,398 10.70%
-
Tax Rate 23.69% 16.46% 17.52% 17.34% 18.71% 19.27% 17.63% -
Total Cost 1,930,954 2,176,498 1,815,196 1,732,634 1,829,752 1,887,068 1,873,805 0.50%
-
Net Worth 23,801,505 22,108,885 20,195,879 19,146,717 17,622,136 16,616,044 15,158,698 7.80%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 170,091 122,449 147,498 481,534 457,420 436,056 436,056 -14.51%
Div Payout % 9.57% 7.24% 11.07% 33.19% 31.48% 34.94% 45.17% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 23,801,505 22,108,885 20,195,879 19,146,717 17,622,136 16,616,044 15,158,698 7.80%
NOSH 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 1,147,516 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 58.08% 53.67% 52.59% 55.98% 54.61% 49.83% 43.84% -
ROE 7.47% 7.65% 6.60% 7.58% 8.25% 7.51% 6.37% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 406.21 414.35 337.45 343.32 352.51 327.79 290.79 5.72%
EPS 156.80 149.20 117.30 126.70 127.10 109.10 88.60 9.97%
DPS 15.00 10.80 13.00 42.00 40.00 38.00 38.00 -14.34%
NAPS 20.99 19.50 17.80 16.70 15.41 14.48 13.21 8.01%
Adjusted Per Share Value based on latest NOSH - 1,147,516
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 401.40 409.39 333.65 343.02 351.29 327.79 290.79 5.51%
EPS 154.90 147.44 116.11 126.42 126.63 109.10 88.60 9.75%
DPS 14.82 10.67 12.85 41.96 39.86 38.00 38.00 -14.51%
NAPS 20.7417 19.2667 17.5996 16.6853 15.3568 14.48 13.21 7.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 19.60 17.42 13.68 19.18 19.26 15.90 15.52 -
P/RPS 4.83 4.20 4.05 5.59 5.46 4.85 5.34 -1.65%
P/EPS 12.50 11.67 11.65 15.16 15.16 14.62 18.45 -6.28%
EY 8.00 8.57 8.58 6.60 6.60 6.84 5.42 6.70%
DY 0.77 0.62 0.95 2.19 2.08 2.39 2.45 -17.53%
P/NAPS 0.93 0.89 0.77 1.15 1.25 1.10 1.17 -3.75%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 29/05/17 24/05/16 -
Price 19.46 17.38 13.28 18.92 18.50 16.42 14.92 -
P/RPS 4.79 4.19 3.94 5.51 5.25 5.01 5.13 -1.13%
P/EPS 12.41 11.65 11.31 14.95 14.56 15.10 17.73 -5.77%
EY 8.06 8.59 8.84 6.69 6.87 6.62 5.64 6.12%
DY 0.77 0.62 0.98 2.22 2.16 2.31 2.55 -18.08%
P/NAPS 0.93 0.89 0.75 1.13 1.20 1.13 1.13 -3.19%

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