[HLFG] YoY TTM Result on 30-Jun-2020 [#4]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	6,429,170	6,251,516	6,198,872	5,257,825	5,278,010	5,350,991	5,034,562	4.15%
YoY %	2.84%	0.85%	17.90%	-0.38%	-1.36%	6.29%	-	-
Horiz. %	127.70%	124.17%	123.13%	104.43%	104.84%	106.29%	100.00%	-
PBT	5,102,380	4,839,979	3,971,507	3,299,521	3,505,640	3,578,585	3,089,949	8.71%
YoY %	5.42%	21.87%	20.37%	-5.88%	-2.04%	15.81%	-	-
Horiz. %	165.13%	156.64%	128.53%	106.78%	113.45%	115.81%	100.00%	-
Tax	-894,761	-1,157,118	-595,146	-520,566	-591,379	-684,059	-773,065	2.46%
YoY %	22.67%	-94.43%	-14.33%	11.97%	13.55%	11.51%	-	-
Horiz. %	115.74%	149.68%	76.99%	67.34%	76.50%	88.49%	100.00%	-
NP	4,207,619	3,682,861	3,376,361	2,778,955	2,914,261	2,894,526	2,316,884	10.45%
YoY %	14.25%	9.08%	21.50%	-4.64%	0.68%	24.93%	-	-
Horiz. %	181.61%	158.96%	145.73%	119.94%	125.78%	124.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,791,303	2,452,209	2,265,254	1,857,502	1,919,359	1,907,442	1,506,765	10.81%
YoY %	13.83%	8.25%	21.95%	-3.22%	0.62%	26.59%	-	-
Horiz. %	185.25%	162.75%	150.34%	123.28%	127.38%	126.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.54%	23.91%	14.99%	15.78%	16.87%	19.12%	25.02%	-
YoY %	-26.64%	59.51%	-5.01%	-6.46%	-11.77%	-23.58%	-	-
Horiz. %	70.10%	95.56%	59.91%	63.07%	67.43%	76.42%	100.00%	-
Total Cost	2,221,551	2,568,655	2,822,511	2,478,870	2,363,749	2,456,465	2,717,678	-3.30%
YoY %	-13.51%	-8.99%	13.86%	4.87%	-3.77%	-9.61%	-	-
Horiz. %	81.74%	94.52%	103.86%	91.21%	86.98%	90.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,787,490	24,365,371	22,823,171	20,895,915	19,195,767	17,796,897	16,661,945	8.23%
YoY %	9.94%	6.76%	9.22%	8.86%	7.86%	6.81%	-	-
Horiz. %	160.77%	146.23%	136.98%	125.41%	115.21%	106.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	555,700	522,868	453,515	431,427	481,337	457,936	436,056	4.12%
YoY %	6.28%	15.29%	5.12%	-10.37%	5.11%	5.02%	-	-
Horiz. %	127.44%	119.91%	104.00%	98.94%	110.38%	105.02%	100.00%	-
Div Payout %	19.91%	21.32%	20.02%	23.23%	25.08%	24.01%	28.94%	-
YoY %	-6.61%	6.49%	-13.82%	-7.38%	4.46%	-17.04%	-	-
Horiz. %	68.80%	73.67%	69.18%	80.27%	86.66%	82.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	26,787,490	24,365,371	22,823,171	20,895,915	19,195,767	17,796,897	16,661,945	8.23%
YoY %	9.94%	6.76%	9.22%	8.86%	7.86%	6.81%	-	-
Horiz. %	160.77%	146.23%	136.98%	125.41%	115.21%	106.81%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	65.45%	58.91%	54.47%	52.85%	55.22%	54.09%	46.02%	-
YoY %	11.10%	8.15%	3.07%	-4.29%	2.09%	17.54%	-	-
Horiz. %	142.22%	128.01%	118.36%	114.84%	119.99%	117.54%	100.00%	-
ROE	10.42%	10.06%	9.93%	8.89%	10.00%	10.72%	9.04%	-
YoY %	3.58%	1.31%	11.70%	-11.10%	-6.72%	18.58%	-	-
Horiz. %	115.27%	111.28%	109.85%	98.34%	110.62%	118.58%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	566.90	549.32	546.74	463.74	461.38	467.54	438.74	4.36%
YoY %	3.20%	0.47%	17.90%	0.51%	-1.32%	6.56%	-	-
Horiz. %	129.21%	125.20%	124.62%	105.70%	105.16%	106.56%	100.00%	-
EPS	246.12	215.48	199.80	163.83	167.78	166.66	131.31	11.03%
YoY %	14.22%	7.85%	21.96%	-2.35%	0.67%	26.92%	-	-
Horiz. %	187.43%	164.10%	152.16%	124.77%	127.77%	126.92%	100.00%	-
DPS	49.00	46.00	40.00	38.00	42.00	40.00	38.00	4.32%
YoY %	6.52%	15.00%	5.26%	-9.52%	5.00%	5.26%	-	-
Horiz. %	128.95%	121.05%	105.26%	100.00%	110.53%	105.26%	100.00%	-
NAPS	23.62	21.41	20.13	18.43	16.78	15.55	14.52	8.44%
YoY %	10.32%	6.36%	9.22%	9.83%	7.91%	7.09%	-	-
Horiz. %	162.67%	147.45%	138.64%	126.93%	115.56%	107.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	560.27	544.79	540.20	458.19	459.95	466.31	438.74	4.15%
YoY %	2.84%	0.85%	17.90%	-0.38%	-1.36%	6.28%	-	-
Horiz. %	127.70%	124.17%	123.13%	104.43%	104.83%	106.28%	100.00%	-
EPS	243.25	213.70	197.40	161.87	167.26	166.22	131.31	10.81%
YoY %	13.83%	8.26%	21.95%	-3.22%	0.63%	26.59%	-	-
Horiz. %	185.25%	162.74%	150.33%	123.27%	127.38%	126.59%	100.00%	-
DPS	48.43	45.57	39.52	37.60	41.95	39.91	38.00	4.12%
YoY %	6.28%	15.31%	5.11%	-10.37%	5.11%	5.03%	-	-
Horiz. %	127.45%	119.92%	104.00%	98.95%	110.39%	105.03%	100.00%	-
NAPS	23.3439	21.2331	19.8892	18.2097	16.7281	15.509	14.52	8.23%
YoY %	9.94%	6.76%	9.22%	8.86%	7.86%	6.81%	-	-
Horiz. %	160.77%	146.23%	136.98%	125.41%	115.21%	106.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	17.66	18.50	17.80	13.10	18.54	18.00	16.80	-
P/RPS	3.12	3.37	3.26	2.82	4.02	3.85	3.83	-3.35%
YoY %	-7.42%	3.37%	15.60%	-29.85%	4.42%	0.52%	-	-
Horiz. %	81.46%	87.99%	85.12%	73.63%	104.96%	100.52%	100.00%	-
P/EPS	7.18	8.59	8.91	8.00	11.05	10.80	12.79	-9.17%
YoY %	-16.41%	-3.59%	11.38%	-27.60%	2.31%	-15.56%	-	-
Horiz. %	56.14%	67.16%	69.66%	62.55%	86.40%	84.44%	100.00%	-
EY	13.94	11.65	11.22	12.51	9.05	9.26	7.82	10.10%
YoY %	19.66%	3.83%	-10.31%	38.23%	-2.27%	18.41%	-	-
Horiz. %	178.26%	148.98%	143.48%	159.97%	115.73%	118.41%	100.00%	-
DY	2.77	2.49	2.25	2.90	2.27	2.22	2.26	3.44%
YoY %	11.24%	10.67%	-22.41%	27.75%	2.25%	-1.77%	-	-
Horiz. %	122.57%	110.18%	99.56%	128.32%	100.44%	98.23%	100.00%	-
P/NAPS	0.75	0.86	0.88	0.71	1.10	1.16	1.16	-7.00%
YoY %	-12.79%	-2.27%	23.94%	-35.45%	-5.17%	0.00%	-	-
Horiz. %	64.66%	74.14%	75.86%	61.21%	94.83%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	30/08/22	30/08/21	28/08/20	28/08/19	28/08/18	24/08/17	-
Price	18.22	19.42	18.24	12.34	16.04	18.64	16.70	-
P/RPS	3.21	3.54	3.34	2.66	3.48	3.99	3.81	-2.81%
YoY %	-9.32%	5.99%	25.56%	-23.56%	-12.78%	4.72%	-	-
Horiz. %	84.25%	92.91%	87.66%	69.82%	91.34%	104.72%	100.00%	-
P/EPS	7.40	9.01	9.13	7.53	9.56	11.18	12.72	-8.62%
YoY %	-17.87%	-1.31%	21.25%	-21.23%	-14.49%	-12.11%	-	-
Horiz. %	58.18%	70.83%	71.78%	59.20%	75.16%	87.89%	100.00%	-
EY	13.51	11.10	10.95	13.28	10.46	8.94	7.86	9.44%
YoY %	21.71%	1.37%	-17.55%	26.96%	17.00%	13.74%	-	-
Horiz. %	171.88%	141.22%	139.31%	168.96%	133.08%	113.74%	100.00%	-
DY	2.69	2.37	2.19	3.08	2.62	2.15	2.28	2.79%
YoY %	13.50%	8.22%	-28.90%	17.56%	21.86%	-5.70%	-	-
Horiz. %	117.98%	103.95%	96.05%	135.09%	114.91%	94.30%	100.00%	-
P/NAPS	0.77	0.91	0.91	0.67	0.96	1.20	1.15	-6.46%
YoY %	-15.38%	0.00%	35.82%	-30.21%	-20.00%	4.35%	-	-
Horiz. %	66.96%	79.13%	79.13%	58.26%	83.48%	104.35%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

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

2024-05-15 11:00:00

EMA 5

Hourly

SELL

2024-05-15 11:00:00

ADX

Hourly

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

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.22

+0.26

419,787,800

SUPERMX

1.04

+0.175

246,703,000

SINKUNG

0.14

+0.01

219,058,200

CAREPLS

0.375

+0.07

201,660,200

INIX-OR

0.02

0.00

141,839,900

MYEG

1.02

+0.04

115,861,800

ICONIC

0.115

+0.005

90,209,500

AHB

0.16

+0.03

80,698,300

TWL

0.025

0.00

76,422,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

HARTA

3.77

+0.81

67,807,000

HEIM

24.20

+0.52

208,300

HARTA-C1W

0.515

+0.335

1,688,200

KOSSAN

2.71

+0.33

44,547,900

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.22

+0.26

419,787,800

F&N

32.48

+0.20

225,100

GREATEC

4.72

+0.19

2,280,800

TOPGLOV-C4D

0.26

+0.185

4,277,300

HARTA-C1X

0.35

+0.185

1,461,900

More gainer Stocks

MPI

32.10

-0.50

72,300

AJI

16.58

-0.30

221,100

MSM

2.95

-0.19

6,007,200

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PPB

15.44

-0.16

262,200

PETDAG

20.86

-0.14

230,500

SBAGAN

6.47

-0.14

87,500

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

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