[HLFG] YoY Quarter Result on 30-Sep-2013 [#1]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	1,181,462	1,146,622	1,083,509	1,172,829	1,080,379	895,347	772,567	7.32%
YoY %	3.04%	5.82%	-7.62%	8.56%	20.67%	15.89%	-	-
Horiz. %	152.93%	148.42%	140.25%	151.81%	139.84%	115.89%	100.00%	-
PBT	725,514	696,979	746,993	812,576	688,713	490,623	507,316	6.13%
YoY %	4.09%	-6.70%	-8.07%	17.98%	40.38%	-3.29%	-	-
Horiz. %	143.01%	137.39%	147.24%	160.17%	135.76%	96.71%	100.00%	-
Tax	-142,154	-115,300	-155,119	-175,207	-170,477	-123,361	-94,843	6.97%
YoY %	-23.29%	25.67%	11.47%	-2.77%	-38.19%	-30.07%	-	-
Horiz. %	149.88%	121.57%	163.55%	184.73%	179.75%	130.07%	100.00%	-
NP	583,360	581,679	591,874	637,369	518,236	367,262	412,473	5.94%
YoY %	0.29%	-1.72%	-7.14%	22.99%	41.11%	-10.96%	-	-
Horiz. %	141.43%	141.02%	143.49%	154.52%	125.64%	89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,192	386,882	392,155	430,189	347,197	221,982	323,801	2.97%
YoY %	-0.18%	-1.34%	-8.84%	23.90%	56.41%	-31.44%	-	-
Horiz. %	119.27%	119.48%	121.11%	132.86%	107.23%	68.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.59%	16.54%	20.77%	21.56%	24.75%	25.14%	18.70%	-
YoY %	18.44%	-20.37%	-3.66%	-12.89%	-1.55%	34.44%	-	-
Horiz. %	104.76%	88.45%	111.07%	115.29%	132.35%	134.44%	100.00%	-
Total Cost	598,102	564,943	491,635	535,460	562,143	528,085	360,094	8.81%
YoY %	5.87%	14.91%	-8.18%	-4.75%	6.45%	46.65%	-	-
Horiz. %	166.10%	156.89%	136.53%	148.70%	156.11%	146.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,916,059	13,787,257	11,806,591	10,457,863	9,158,100	7,265,078	5,555,307	19.15%
YoY %	15.44%	16.78%	12.90%	14.19%	26.06%	30.78%	-	-
Horiz. %	286.50%	248.18%	212.53%	188.25%	164.85%	130.78%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	149,177	136,299	136,310	135,410	135,136	103,786	103,450	6.28%
YoY %	9.45%	-0.01%	0.66%	0.20%	30.21%	0.32%	-	-
Horiz. %	144.20%	131.75%	131.76%	130.89%	130.63%	100.32%	100.00%	-
Div Payout %	38.63%	35.23%	34.76%	31.48%	38.92%	46.75%	31.95%	-
YoY %	9.65%	1.35%	10.42%	-19.12%	-16.75%	46.32%	-	-
Horiz. %	120.91%	110.27%	108.79%	98.53%	121.82%	146.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	15,916,059	13,787,257	11,806,591	10,457,863	9,158,100	7,265,078	5,555,307	19.15%
YoY %	15.44%	16.78%	12.90%	14.19%	26.06%	30.78%	-	-
Horiz. %	286.50%	248.18%	212.53%	188.25%	164.85%	130.78%	100.00%	-
NOSH	1,147,516	1,048,460	1,048,542	1,041,619	1,039,511	1,037,868	1,034,508	1.74%
YoY %	9.45%	-0.01%	0.66%	0.20%	0.16%	0.32%	-	-
Horiz. %	110.92%	101.35%	101.36%	100.69%	100.48%	100.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	49.38%	50.73%	54.63%	54.34%	47.97%	41.02%	53.39%	-
YoY %	-2.66%	-7.14%	0.53%	13.28%	16.94%	-23.17%	-	-
Horiz. %	92.49%	95.02%	102.32%	101.78%	89.85%	76.83%	100.00%	-
ROE	2.43%	2.81%	3.32%	4.11%	3.79%	3.06%	5.83%	-
YoY %	-13.52%	-15.36%	-19.22%	8.44%	23.86%	-47.51%	-	-
Horiz. %	41.68%	48.20%	56.95%	70.50%	65.01%	52.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	102.96	109.36	103.33	112.60	103.93	86.27	74.68	5.49%
YoY %	-5.85%	5.84%	-8.23%	8.34%	20.47%	15.52%	-	-
Horiz. %	137.87%	146.44%	138.36%	150.78%	139.17%	115.52%	100.00%	-
EPS	33.80	36.90	37.40	41.30	33.40	21.40	31.30	1.28%
YoY %	-8.40%	-1.34%	-9.44%	23.65%	56.07%	-31.63%	-	-
Horiz. %	107.99%	117.89%	119.49%	131.95%	106.71%	68.37%	100.00%	-
DPS	13.00	13.00	13.00	13.00	13.00	10.00	10.00	4.46%
YoY %	0.00%	0.00%	0.00%	0.00%	30.00%	0.00%	-	-
Horiz. %	130.00%	130.00%	130.00%	130.00%	130.00%	100.00%	100.00%	-
NAPS	13.87	13.15	11.26	10.04	8.81	7.00	5.37	17.11%
YoY %	5.48%	16.79%	12.15%	13.96%	25.86%	30.35%	-	-
Horiz. %	258.29%	244.88%	209.68%	186.96%	164.06%	130.35%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,041,619
RPS	102.96	99.92	94.42	102.21	94.15	78.02	67.33	7.32%
YoY %	3.04%	5.83%	-7.62%	8.56%	20.67%	15.88%	-	-
Horiz. %	152.92%	148.40%	140.23%	151.80%	139.83%	115.88%	100.00%	-
EPS	33.80	33.71	34.17	37.49	30.26	19.34	28.22	3.05%
YoY %	0.27%	-1.35%	-8.86%	23.89%	56.46%	-31.47%	-	-
Horiz. %	119.77%	119.45%	121.08%	132.85%	107.23%	68.53%	100.00%	-
DPS	13.00	11.88	11.88	11.80	11.78	9.04	9.02	6.27%
YoY %	9.43%	0.00%	0.68%	0.17%	30.31%	0.22%	-	-
Horiz. %	144.12%	131.71%	131.71%	130.82%	130.60%	100.22%	100.00%	-
NAPS	13.87	12.0149	10.2888	9.1135	7.9808	6.3311	4.8412	19.15%
YoY %	15.44%	16.78%	12.90%	14.19%	26.06%	30.78%	-	-
Horiz. %	286.50%	248.18%	212.53%	188.25%	164.85%	130.78%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	15.42	14.00	17.60	14.52	11.86	10.90	9.06	-
P/RPS	14.98	12.80	17.03	12.90	11.41	12.64	12.13	3.57%
YoY %	17.03%	-24.84%	32.02%	13.06%	-9.73%	4.20%	-	-
Horiz. %	123.50%	105.52%	140.40%	106.35%	94.06%	104.20%	100.00%	-
P/EPS	45.82	37.94	47.06	35.16	35.51	50.96	28.95	7.94%
YoY %	20.77%	-19.38%	33.85%	-0.99%	-30.32%	76.03%	-	-
Horiz. %	158.27%	131.05%	162.56%	121.45%	122.66%	176.03%	100.00%	-
EY	2.18	2.64	2.13	2.84	2.82	1.96	3.45	-7.35%
YoY %	-17.42%	23.94%	-25.00%	0.71%	43.88%	-43.19%	-	-
Horiz. %	63.19%	76.52%	61.74%	82.32%	81.74%	56.81%	100.00%	-
DY	0.84	0.93	0.74	0.90	1.10	0.92	1.10	-4.39%
YoY %	-9.68%	25.68%	-17.78%	-18.18%	19.57%	-16.36%	-	-
Horiz. %	76.36%	84.55%	67.27%	81.82%	100.00%	83.64%	100.00%	-
P/NAPS	1.11	1.06	1.56	1.45	1.35	1.56	1.69	-6.76%
YoY %	4.72%	-32.05%	7.59%	7.41%	-13.46%	-7.69%	-	-
Horiz. %	65.68%	62.72%	92.31%	85.80%	79.88%	92.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	22/11/16	17/11/15	25/11/14	26/11/13	14/11/12	30/11/11	16/11/10	-
Price	15.10	13.70	18.12	15.30	12.70	11.40	8.98	-
P/RPS	14.67	12.53	17.54	13.59	12.22	13.21	12.02	3.37%
YoY %	17.08%	-28.56%	29.07%	11.21%	-7.49%	9.90%	-	-
Horiz. %	122.05%	104.24%	145.92%	113.06%	101.66%	109.90%	100.00%	-
P/EPS	44.87	37.13	48.45	37.05	38.02	53.30	28.69	7.73%
YoY %	20.85%	-23.36%	30.77%	-2.55%	-28.67%	85.78%	-	-
Horiz. %	156.40%	129.42%	168.87%	129.14%	132.52%	185.78%	100.00%	-
EY	2.23	2.69	2.06	2.70	2.63	1.88	3.49	-7.18%
YoY %	-17.10%	30.58%	-23.70%	2.66%	39.89%	-46.13%	-	-
Horiz. %	63.90%	77.08%	59.03%	77.36%	75.36%	53.87%	100.00%	-
DY	0.86	0.95	0.72	0.85	1.02	0.88	1.11	-4.16%
YoY %	-9.47%	31.94%	-15.29%	-16.67%	15.91%	-20.72%	-	-
Horiz. %	77.48%	85.59%	64.86%	76.58%	91.89%	79.28%	100.00%	-
P/NAPS	1.09	1.04	1.61	1.52	1.44	1.63	1.67	-6.85%
YoY %	4.81%	-35.40%	5.92%	5.56%	-11.66%	-2.40%	-	-
Horiz. %	65.27%	62.28%	96.41%	91.02%	86.23%	97.60%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

10 Mins

BUY

2024-05-16 16:40:00

EMA 5

5 Mins

BUY

2024-05-16 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 15:30:00

EMA 5

30 Mins

SELL

2024-05-16 15:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

725

HLIND

HONG LEONG INDUSTRIES BHD

446

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

378

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

NOTION

NOTION VTEC BHD

316

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More