[HLFG] YoY Quarter Result on 31-Mar-2015 [#3]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Quarter Result
Revenue	1,386,355	1,225,583	1,025,179	1,045,958	1,053,480	1,083,454	1,139,656	3.31%
YoY %	13.12%	19.55%	-1.99%	-0.71%	-2.77%	-4.93%	-	-
Horiz. %	121.65%	107.54%	89.96%	91.78%	92.44%	95.07%	100.00%	-
PBT	942,769	763,815	591,895	699,716	727,859	618,536	857,563	1.59%
YoY %	23.43%	29.05%	-15.41%	-3.87%	17.67%	-27.87%	-	-
Horiz. %	109.94%	89.07%	69.02%	81.59%	84.88%	72.13%	100.00%	-
Tax	-181,273	-136,488	-106,953	-150,566	-117,977	-139,734	-186,398	-0.46%
YoY %	-32.81%	-27.61%	28.97%	-27.62%	15.57%	25.03%	-	-
Horiz. %	97.25%	73.22%	57.38%	80.78%	63.29%	74.97%	100.00%	-
NP	761,496	627,327	484,942	549,150	609,882	478,802	671,165	2.12%
YoY %	21.39%	29.36%	-11.69%	-9.96%	27.38%	-28.66%	-	-
Horiz. %	113.46%	93.47%	72.25%	81.82%	90.87%	71.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	502,557	418,746	315,067	363,499	414,680	320,036	513,266	-0.35%
YoY %	20.01%	32.91%	-13.32%	-12.34%	29.57%	-37.65%	-	-
Horiz. %	97.91%	81.58%	61.38%	70.82%	80.79%	62.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	17.87%	18.07%	21.52%	16.21%	22.59%	21.74%	-
YoY %	7.61%	-1.11%	-16.03%	32.76%	-28.24%	3.91%	-	-
Horiz. %	88.45%	82.20%	83.12%	98.99%	74.56%	103.91%	100.00%	-
Total Cost	624,859	598,256	540,237	496,808	443,598	604,652	468,491	4.91%
YoY %	4.45%	10.74%	8.74%	12.00%	-26.64%	29.06%	-	-
Horiz. %	133.38%	127.70%	115.31%	106.04%	94.69%	129.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,622,136	16,616,044	15,158,698	12,528,668	11,148,432	9,892,022	7,252,974	15.93%
YoY %	6.05%	9.61%	20.99%	12.38%	12.70%	36.39%	-	-
Horiz. %	242.96%	229.09%	209.00%	172.74%	153.71%	136.39%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	308,759	286,879	286,879	261,886	260,477	238,987	155,420	12.11%
YoY %	7.63%	0.00%	9.54%	0.54%	8.99%	53.77%	-	-
Horiz. %	198.66%	184.58%	184.58%	168.50%	167.60%	153.77%	100.00%	-
Div Payout %	61.44%	68.51%	91.05%	72.05%	62.81%	74.68%	30.28%	-
YoY %	-10.32%	-24.76%	26.37%	14.71%	-15.89%	146.63%	-	-
Horiz. %	202.91%	226.25%	300.69%	237.95%	207.43%	246.63%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	17,622,136	16,616,044	15,158,698	12,528,668	11,148,432	9,892,022	7,252,974	15.93%
YoY %	6.05%	9.61%	20.99%	12.38%	12.70%	36.39%	-	-
Horiz. %	242.96%	229.09%	209.00%	172.74%	153.71%	136.39%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,047,547	1,041,909	1,039,077	1,036,139	1.71%
YoY %	0.00%	0.00%	9.54%	0.54%	0.27%	0.28%	-	-
Horiz. %	110.75%	110.75%	110.75%	101.10%	100.56%	100.28%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	54.93%	51.19%	47.30%	52.50%	57.89%	44.19%	58.89%	-
YoY %	7.31%	8.22%	-9.90%	-9.31%	31.00%	-24.96%	-	-
Horiz. %	93.28%	86.92%	80.32%	89.15%	98.30%	75.04%	100.00%	-
ROE	2.85%	2.52%	2.08%	2.90%	3.72%	3.24%	7.08%	-
YoY %	13.10%	21.15%	-28.28%	-22.04%	14.81%	-54.24%	-	-
Horiz. %	40.25%	35.59%	29.38%	40.96%	52.54%	45.76%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	121.23	106.80	89.34	99.85	101.11	104.27	109.99	1.63%
YoY %	13.51%	19.54%	-10.53%	-1.25%	-3.03%	-5.20%	-	-
Horiz. %	110.22%	97.10%	81.23%	90.78%	91.93%	94.80%	100.00%	-
EPS	43.90	36.60	27.60	34.70	39.80	30.80	49.50	-1.98%
YoY %	19.95%	32.61%	-20.46%	-12.81%	29.22%	-37.78%	-	-
Horiz. %	88.69%	73.94%	55.76%	70.10%	80.40%	62.22%	100.00%	-
DPS	27.00	25.00	25.00	25.00	25.00	23.00	15.00	10.28%
YoY %	8.00%	0.00%	0.00%	0.00%	8.70%	53.33%	-	-
Horiz. %	180.00%	166.67%	166.67%	166.67%	166.67%	153.33%	100.00%	-
NAPS	15.41	14.48	13.21	11.96	10.70	9.52	7.00	14.04%
YoY %	6.42%	9.61%	10.45%	11.78%	12.39%	36.00%	-	-
Horiz. %	220.14%	206.86%	188.71%	170.86%	152.86%	136.00%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,047,547
RPS	120.81	106.80	89.34	91.15	91.81	94.42	99.31	3.31%
YoY %	13.12%	19.54%	-1.99%	-0.72%	-2.76%	-4.92%	-	-
Horiz. %	121.65%	107.54%	89.96%	91.78%	92.45%	95.08%	100.00%	-
EPS	43.80	36.60	27.60	31.68	36.14	27.89	44.73	-0.34%
YoY %	19.67%	32.61%	-12.88%	-12.34%	29.58%	-37.65%	-	-
Horiz. %	97.92%	81.82%	61.70%	70.82%	80.80%	62.35%	100.00%	-
DPS	26.91	25.00	25.00	22.82	22.70	20.83	13.54	12.12%
YoY %	7.64%	0.00%	9.55%	0.53%	8.98%	53.84%	-	-
Horiz. %	198.74%	184.64%	184.64%	168.54%	167.65%	153.84%	100.00%	-
NAPS	15.3568	14.48	13.21	10.9181	9.7153	8.6204	6.3206	15.93%
YoY %	6.06%	9.61%	20.99%	12.38%	12.70%	36.39%	-	-
Horiz. %	242.96%	229.09%	209.00%	172.74%	153.71%	136.39%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	19.26	15.90	15.52	16.96	15.68	14.94	12.30	-
P/RPS	15.89	14.89	17.37	16.99	15.51	14.33	11.18	6.03%
YoY %	6.72%	-14.28%	2.24%	9.54%	8.23%	28.18%	-	-
Horiz. %	142.13%	133.18%	155.37%	151.97%	138.73%	128.18%	100.00%	-
P/EPS	43.83	43.57	56.53	48.88	39.40	48.51	24.83	9.92%
YoY %	0.60%	-22.93%	15.65%	24.06%	-18.78%	95.37%	-	-
Horiz. %	176.52%	175.47%	227.67%	196.86%	158.68%	195.37%	100.00%	-
EY	2.28	2.30	1.77	2.05	2.54	2.06	4.03	-9.05%
YoY %	-0.87%	29.94%	-13.66%	-19.29%	23.30%	-48.88%	-	-
Horiz. %	56.58%	57.07%	43.92%	50.87%	63.03%	51.12%	100.00%	-
DY	1.40	1.57	1.61	1.47	1.59	1.54	1.22	2.31%
YoY %	-10.83%	-2.48%	9.52%	-7.55%	3.25%	26.23%	-	-
Horiz. %	114.75%	128.69%	131.97%	120.49%	130.33%	126.23%	100.00%	-
P/NAPS	1.25	1.10	1.17	1.42	1.47	1.57	1.76	-5.54%
YoY %	13.64%	-5.98%	-17.61%	-3.40%	-6.37%	-10.80%	-	-
Horiz. %	71.02%	62.50%	66.48%	80.68%	83.52%	89.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	29/05/17	24/05/16	26/05/15	21/05/14	09/05/13	16/05/12	-
Price	18.50	16.42	14.92	15.80	15.70	15.96	11.72	-
P/RPS	15.26	15.37	16.70	15.82	15.53	15.31	10.66	6.15%
YoY %	-0.72%	-7.96%	5.56%	1.87%	1.44%	43.62%	-	-
Horiz. %	143.15%	144.18%	156.66%	148.41%	145.68%	143.62%	100.00%	-
P/EPS	42.10	45.00	54.34	45.53	39.45	51.82	23.66	10.07%
YoY %	-6.44%	-17.19%	19.35%	15.41%	-23.87%	119.02%	-	-
Horiz. %	177.94%	190.19%	229.67%	192.43%	166.74%	219.02%	100.00%	-
EY	2.38	2.22	1.84	2.20	2.54	1.93	4.23	-9.13%
YoY %	7.21%	20.65%	-16.36%	-13.39%	31.61%	-54.37%	-	-
Horiz. %	56.26%	52.48%	43.50%	52.01%	60.05%	45.63%	100.00%	-
DY	1.46	1.52	1.68	1.58	1.59	1.44	1.28	2.21%
YoY %	-3.95%	-9.52%	6.33%	-0.63%	10.42%	12.50%	-	-
Horiz. %	114.06%	118.75%	131.25%	123.44%	124.22%	112.50%	100.00%	-
P/NAPS	1.20	1.13	1.13	1.32	1.47	1.68	1.67	-5.35%
YoY %	6.19%	0.00%	-14.39%	-10.20%	-12.50%	0.60%	-	-
Horiz. %	71.86%	67.66%	67.66%	79.04%	88.02%	100.60%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:15:00

ADX

5 Mins

SELL

2024-05-15 16:00:00

ADX

5 Mins

BUY

2024-05-15 11:20:00

EMA 5

10 Mins

SELL

2024-05-15 11:15:00

EMA 5

5 Mins

SELL

2024-05-15 11:05:00

ADX

5 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

845

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

546

PTRANS

PERAK TRANSIT BERHAD

532

HARTA

HARTALEGA HOLDINGS BHD

529

HLIND

HONG LEONG INDUSTRIES BHD

514

GENTING

GENTING BHD

469

SENDAI

EVERSENDAI CORPORATION BERHAD

455

YTL

YTL CORPORATION BHD

420

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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