[HLFG] YoY TTM Result on 30-Sep-2017 [#1]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	5,430,462	5,221,011	5,455,404	5,131,852	4,578,168	4,554,057	4,469,968	3.29%
YoY %	4.01%	-4.30%	6.30%	12.09%	0.53%	1.88%	-	-
Horiz. %	121.49%	116.80%	122.05%	114.81%	102.42%	101.88%	100.00%	-
PBT	3,373,633	3,490,183	3,667,230	3,204,896	2,593,573	2,973,271	2,943,640	2.29%
YoY %	-3.34%	-4.83%	14.43%	23.57%	-12.77%	1.01%	-	-
Horiz. %	114.61%	118.57%	124.58%	108.88%	88.11%	101.01%	100.00%	-
Tax	-483,321	-602,055	-693,184	-781,285	-528,348	-523,089	-471,779	0.40%
YoY %	19.72%	13.15%	11.28%	-47.87%	-1.01%	-10.88%	-	-
Horiz. %	102.45%	127.61%	146.93%	165.60%	111.99%	110.88%	100.00%	-
NP	2,890,312	2,888,128	2,974,046	2,423,611	2,065,225	2,450,182	2,471,861	2.63%
YoY %	0.08%	-2.89%	22.71%	17.35%	-15.71%	-0.88%	-	-
Horiz. %	116.93%	116.84%	120.32%	98.05%	83.55%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,954,334	1,903,865	1,957,885	1,575,825	1,358,205	1,615,470	1,668,843	2.66%
YoY %	2.65%	-2.76%	24.25%	16.02%	-15.93%	-3.20%	-	-
Horiz. %	117.11%	114.08%	117.32%	94.43%	81.39%	96.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.33%	17.25%	18.90%	24.38%	20.37%	17.59%	16.03%	-
YoY %	-16.93%	-8.73%	-22.48%	19.69%	15.80%	9.73%	-	-
Horiz. %	89.39%	107.61%	117.90%	152.09%	127.07%	109.73%	100.00%	-
Total Cost	2,540,150	2,332,883	2,481,358	2,708,241	2,512,943	2,103,875	1,998,107	4.07%
YoY %	8.88%	-5.98%	-8.38%	7.77%	19.44%	5.29%	-	-
Horiz. %	127.13%	116.75%	124.19%	135.54%	125.77%	105.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,553,481	19,498,958	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	283,449	480,465	457,608	436,056	436,056	398,186	396,787	-5.44%
YoY %	-41.01%	4.99%	4.94%	0.00%	9.51%	0.35%	-	-
Horiz. %	71.44%	121.09%	115.33%	109.90%	109.90%	100.35%	100.00%	-
Div Payout %	14.50%	25.24%	23.37%	27.67%	32.11%	24.65%	23.78%	-
YoY %	-42.55%	8.00%	-15.54%	-13.83%	30.26%	3.66%	-	-
Horiz. %	60.98%	106.14%	98.28%	116.36%	135.03%	103.66%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	21,553,481	19,498,958	18,182,568	17,109,476	15,916,059	13,787,257	11,806,591	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-
NOSH	1,147,516	1,147,516	1,147,516	1,147,516	1,147,516	1,048,460	1,048,542	1.51%
YoY %	0.00%	0.00%	0.00%	0.00%	9.45%	-0.01%	-	-
Horiz. %	109.44%	109.44%	109.44%	109.44%	109.44%	99.99%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	53.22%	55.32%	54.52%	47.23%	45.11%	53.80%	55.30%	-
YoY %	-3.80%	1.47%	15.44%	4.70%	-16.15%	-2.71%	-	-
Horiz. %	96.24%	100.04%	98.59%	85.41%	81.57%	97.29%	100.00%	-
ROE	9.07%	9.76%	10.77%	9.21%	8.53%	11.72%	14.13%	-
YoY %	-7.07%	-9.38%	16.94%	7.97%	-27.22%	-17.06%	-	-
Horiz. %	64.19%	69.07%	76.22%	65.18%	60.37%	82.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	478.96	458.67	476.46	447.21	398.96	434.36	426.30	1.95%
YoY %	4.42%	-3.73%	6.54%	12.09%	-8.15%	1.89%	-	-
Horiz. %	112.35%	107.59%	111.77%	104.90%	93.59%	101.89%	100.00%	-
EPS	172.37	167.26	170.99	137.32	118.36	154.08	159.16	1.33%
YoY %	3.06%	-2.18%	24.52%	16.02%	-23.18%	-3.19%	-	-
Horiz. %	108.30%	105.09%	107.43%	86.28%	74.37%	96.81%	100.00%	-
DPS	25.00	42.00	40.00	38.00	38.00	38.00	38.00	-6.73%
YoY %	-40.48%	5.00%	5.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	65.79%	110.53%	105.26%	100.00%	100.00%	100.00%	100.00%	-
NAPS	19.01	17.13	15.88	14.91	13.87	13.15	11.26	9.11%
YoY %	10.97%	7.87%	6.51%	7.50%	5.48%	16.79%	-	-
Horiz. %	168.83%	152.13%	141.03%	132.42%	123.18%	116.79%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,147,516
RPS	473.24	454.98	475.41	447.21	398.96	396.86	389.53	3.29%
YoY %	4.01%	-4.30%	6.31%	12.09%	0.53%	1.88%	-	-
Horiz. %	121.49%	116.80%	122.05%	114.81%	102.42%	101.88%	100.00%	-
EPS	170.31	165.91	170.62	137.32	118.36	140.78	145.43	2.66%
YoY %	2.65%	-2.76%	24.25%	16.02%	-15.93%	-3.20%	-	-
Horiz. %	117.11%	114.08%	117.32%	94.42%	81.39%	96.80%	100.00%	-
DPS	24.70	41.87	39.88	38.00	38.00	34.70	34.58	-5.44%
YoY %	-41.01%	4.99%	4.95%	0.00%	9.51%	0.35%	-	-
Horiz. %	71.43%	121.08%	115.33%	109.89%	109.89%	100.35%	100.00%	-
NAPS	18.7827	16.9923	15.8451	14.91	13.87	12.0149	10.2888	10.54%
YoY %	10.54%	7.24%	6.27%	7.50%	15.44%	16.78%	-	-
Horiz. %	182.55%	165.15%	154.00%	144.91%	134.81%	116.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	14.28	16.26	19.30	16.60	15.42	14.00	17.60	-
P/RPS	2.98	3.55	4.05	3.71	3.87	3.22	4.13	-5.28%
YoY %	-16.06%	-12.35%	9.16%	-4.13%	20.19%	-22.03%	-	-
Horiz. %	72.15%	85.96%	98.06%	89.83%	93.70%	77.97%	100.00%	-
P/EPS	8.28	9.72	11.29	12.09	13.03	9.09	11.06	-4.70%
YoY %	-14.81%	-13.91%	-6.62%	-7.21%	43.34%	-17.81%	-	-
Horiz. %	74.86%	87.88%	102.08%	109.31%	117.81%	82.19%	100.00%	-
EY	12.07	10.29	8.86	8.27	7.68	11.01	9.04	4.93%
YoY %	17.30%	16.14%	7.13%	7.68%	-30.25%	21.79%	-	-
Horiz. %	133.52%	113.83%	98.01%	91.48%	84.96%	121.79%	100.00%	-
DY	1.75	2.58	2.07	2.29	2.46	2.71	2.16	-3.44%
YoY %	-32.17%	24.64%	-9.61%	-6.91%	-9.23%	25.46%	-	-
Horiz. %	81.02%	119.44%	95.83%	106.02%	113.89%	125.46%	100.00%	-
P/NAPS	0.75	0.95	1.22	1.11	1.11	1.06	1.56	-11.48%
YoY %	-21.05%	-22.13%	9.91%	0.00%	4.72%	-32.05%	-	-
Horiz. %	48.08%	60.90%	78.21%	71.15%	71.15%	67.95%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	27/11/19	28/11/18	30/11/17	22/11/16	17/11/15	25/11/14	-
Price	16.10	16.76	19.20	16.06	15.10	13.70	18.12	-
P/RPS	3.36	3.65	4.03	3.59	3.78	3.15	4.25	-3.83%
YoY %	-7.95%	-9.43%	12.26%	-5.03%	20.00%	-25.88%	-	-
Horiz. %	79.06%	85.88%	94.82%	84.47%	88.94%	74.12%	100.00%	-
P/EPS	9.34	10.02	11.23	11.69	12.76	8.89	11.38	-3.23%
YoY %	-6.79%	-10.77%	-3.93%	-8.39%	43.53%	-21.88%	-	-
Horiz. %	82.07%	88.05%	98.68%	102.72%	112.13%	78.12%	100.00%	-
EY	10.71	9.98	8.91	8.55	7.84	11.25	8.78	3.36%
YoY %	7.31%	12.01%	4.21%	9.06%	-30.31%	28.13%	-	-
Horiz. %	121.98%	113.67%	101.48%	97.38%	89.29%	128.13%	100.00%	-
DY	1.55	2.51	2.08	2.37	2.52	2.77	2.10	-4.93%
YoY %	-38.25%	20.67%	-12.24%	-5.95%	-9.03%	31.90%	-	-
Horiz. %	73.81%	119.52%	99.05%	112.86%	120.00%	131.90%	100.00%	-
P/NAPS	0.85	0.98	1.21	1.08	1.09	1.04	1.61	-10.09%
YoY %	-13.27%	-19.01%	12.04%	-0.92%	4.81%	-35.40%	-	-
Horiz. %	52.80%	60.87%	75.16%	67.08%	67.70%	64.60%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos