[HLFG] YoY TTM Result on 30-Jun-2010 [#4]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 35.07%
YoY- 36.21%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,369,007 4,158,163 3,665,505 2,458,608 2,269,943 2,225,482 1,988,153 14.00%
PBT 2,630,039 2,393,748 2,422,684 1,450,836 1,150,204 1,120,165 985,702 17.75%
Tax -465,265 -540,310 -350,817 -244,417 -187,877 -293,833 -264,097 9.88%
NP 2,164,774 1,853,438 2,071,867 1,206,419 962,327 826,332 721,605 20.07%
-
NP to SH 1,487,690 1,233,568 1,673,579 860,845 632,020 548,682 487,969 20.39%
-
Tax Rate 17.69% 22.57% 14.48% 16.85% 16.33% 26.23% 26.79% -
Total Cost 2,204,233 2,304,725 1,593,638 1,252,189 1,307,616 1,399,150 1,266,548 9.66%
-
Net Worth 10,061,922 8,325,323 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 18.03%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 374,124 259,207 475,846 238,343 238,184 384,725 235,504 8.01%
Div Payout % 25.15% 21.01% 28.43% 27.69% 37.69% 70.12% 48.26% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 10,061,922 8,325,323 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 18.03%
NOSH 1,041,606 1,040,665 1,035,312 1,036,038 1,034,681 1,039,201 1,038,258 0.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 49.55% 44.57% 56.52% 49.07% 42.39% 37.13% 36.30% -
ROE 14.79% 14.82% 22.45% 20.77% 14.07% 13.54% 13.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 419.45 399.57 354.05 237.31 219.39 214.15 191.49 13.94%
EPS 142.83 118.54 161.65 83.09 61.08 52.80 47.00 20.33%
DPS 36.00 25.00 46.00 23.00 23.00 37.00 23.00 7.74%
NAPS 9.66 8.00 7.20 4.00 4.34 3.90 3.58 17.97%
Adjusted Per Share Value based on latest NOSH - 1,036,038
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 380.74 362.36 319.43 214.25 197.81 193.94 173.26 14.00%
EPS 129.64 107.50 145.84 75.02 55.08 47.81 42.52 20.39%
DPS 32.60 22.59 41.47 20.77 20.76 33.53 20.52 8.01%
NAPS 8.7684 7.2551 6.496 3.6114 3.9132 3.5319 3.2391 18.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.46 12.24 13.18 8.41 4.94 4.68 6.45 -
P/RPS 3.45 3.06 3.72 3.54 2.25 2.19 3.37 0.39%
P/EPS 10.12 10.33 8.15 10.12 8.09 8.86 13.72 -4.94%
EY 9.88 9.68 12.26 9.88 12.37 11.28 7.29 5.19%
DY 2.49 2.04 3.49 2.73 4.66 7.91 3.57 -5.82%
P/NAPS 1.50 1.53 1.83 2.10 1.14 1.20 1.80 -2.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 25/08/08 27/08/07 -
Price 14.12 12.18 11.68 8.58 5.16 4.50 5.45 -
P/RPS 3.37 3.05 3.30 3.62 2.35 2.10 2.85 2.82%
P/EPS 9.89 10.28 7.23 10.33 8.45 8.52 11.60 -2.62%
EY 10.12 9.73 13.84 9.68 11.84 11.73 8.62 2.70%
DY 2.55 2.05 3.94 2.68 4.46 8.22 4.22 -8.04%
P/NAPS 1.46 1.52 1.62 2.15 1.19 1.15 1.52 -0.66%

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