[HLIND] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -3.9%
YoY- -39.84%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,215,158 2,215,892 2,224,924 2,172,624 2,117,436 2,057,318 2,160,092 1.69%
PBT 212,629 187,030 178,580 212,876 204,673 207,678 235,024 -6.45%
Tax -40,101 -37,242 -45,672 -45,681 -32,968 -36,194 -60,152 -23.66%
NP 172,528 149,788 132,908 167,195 171,705 171,484 174,872 -0.89%
-
NP to SH 129,960 105,156 82,208 131,975 137,324 138,788 132,544 -1.30%
-
Tax Rate 18.86% 19.91% 25.58% 21.46% 16.11% 17.43% 25.59% -
Total Cost 2,042,630 2,066,104 2,092,016 2,005,429 1,945,730 1,885,834 1,985,220 1.91%
-
Net Worth 1,134,734 1,106,418 1,087,684 1,100,804 1,165,638 1,156,244 1,147,419 -0.73%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 106,895 61,638 123,250 70,920 94,566 67,832 135,716 -14.70%
Div Payout % 82.25% 58.62% 149.93% 53.74% 68.86% 48.88% 102.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,134,734 1,106,418 1,087,684 1,100,804 1,165,638 1,156,244 1,147,419 -0.73%
NOSH 308,351 308,194 308,125 308,348 308,370 308,331 308,446 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.79% 6.76% 5.97% 7.70% 8.11% 8.34% 8.10% -
ROE 11.45% 9.50% 7.56% 11.99% 11.78% 12.00% 11.55% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 718.39 718.99 722.08 704.60 686.65 667.24 700.31 1.71%
EPS 42.15 34.12 26.68 42.80 44.53 45.02 43.00 -1.32%
DPS 34.67 20.00 40.00 23.00 30.67 22.00 44.00 -14.67%
NAPS 3.68 3.59 3.53 3.57 3.78 3.75 3.72 -0.71%
Adjusted Per Share Value based on latest NOSH - 308,279
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 703.82 704.05 706.92 690.31 672.77 653.67 686.32 1.69%
EPS 41.29 33.41 26.12 41.93 43.63 44.10 42.11 -1.30%
DPS 33.96 19.58 39.16 22.53 30.05 21.55 43.12 -14.70%
NAPS 3.6054 3.5154 3.4559 3.4976 3.7036 3.6737 3.6457 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.30 4.62 4.45 3.93 4.03 4.00 3.93 -
P/RPS 0.60 0.64 0.62 0.56 0.59 0.60 0.56 4.70%
P/EPS 10.20 13.54 16.68 9.18 9.05 8.89 9.15 7.50%
EY 9.80 7.39 6.00 10.89 11.05 11.25 10.93 -7.01%
DY 8.06 4.33 8.99 5.85 7.61 5.50 11.20 -19.67%
P/NAPS 1.17 1.29 1.26 1.10 1.07 1.07 1.06 6.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 31/01/13 29/11/12 27/08/12 26/04/12 09/02/12 21/11/11 -
Price 4.23 4.40 4.73 4.93 4.16 4.28 4.01 -
P/RPS 0.59 0.61 0.66 0.70 0.61 0.64 0.57 2.32%
P/EPS 10.04 12.90 17.73 11.52 9.34 9.51 9.33 5.00%
EY 9.96 7.75 5.64 8.68 10.70 10.52 10.72 -4.77%
DY 8.20 4.55 8.46 4.67 7.37 5.14 10.97 -17.62%
P/NAPS 1.15 1.23 1.34 1.38 1.10 1.14 1.08 4.27%

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