[HLIND] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -0.76%
YoY- -2.24%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,861,354 3,048,256 3,108,952 2,750,382 2,759,049 2,751,522 2,691,656 4.15%
PBT 446,928 472,564 436,276 500,774 498,045 470,196 431,372 2.38%
Tax -93,646 -97,728 -96,752 -91,477 -87,764 -81,698 -79,272 11.73%
NP 353,281 374,836 339,524 409,297 410,281 388,498 352,100 0.22%
-
NP to SH 265,306 282,902 253,404 327,085 329,574 313,570 280,184 -3.56%
-
Tax Rate 20.95% 20.68% 22.18% 18.27% 17.62% 17.38% 18.38% -
Total Cost 2,508,073 2,673,420 2,769,428 2,341,085 2,348,768 2,363,024 2,339,556 4.74%
-
Net Worth 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 10.42%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 175,846 106,757 213,515 156,996 209,268 94,181 188,247 -4.43%
Div Payout % 66.28% 37.74% 84.26% 48.00% 63.50% 30.04% 67.19% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 10.42%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.35% 12.30% 10.92% 14.88% 14.87% 14.12% 13.08% -
ROE 14.90% 16.44% 14.97% 20.11% 19.88% 20.02% 18.26% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 911.23 970.80 990.13 875.94 878.95 876.45 857.91 4.09%
EPS 84.49 90.10 80.72 104.20 105.00 99.92 89.32 -3.63%
DPS 56.00 34.00 68.00 50.00 66.67 30.00 60.00 -4.49%
NAPS 5.67 5.48 5.39 5.18 5.28 4.99 4.89 10.35%
Adjusted Per Share Value based on latest NOSH - 327,903
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 909.14 968.52 987.80 873.88 876.63 874.24 855.22 4.15%
EPS 84.30 89.89 80.51 103.92 104.72 99.63 89.02 -3.56%
DPS 55.87 33.92 67.84 49.88 66.49 29.92 59.81 -4.43%
NAPS 5.657 5.4671 5.3773 5.1678 5.2661 4.9774 4.8746 10.42%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 7.54 10.42 10.32 11.28 9.96 8.50 10.64 -
P/RPS 0.83 1.07 1.04 1.29 1.13 0.97 1.24 -23.46%
P/EPS 8.92 11.57 12.79 10.83 9.49 8.51 11.91 -17.51%
EY 11.21 8.65 7.82 9.23 10.54 11.75 8.39 21.28%
DY 7.43 3.26 6.59 4.43 6.69 3.53 5.64 20.15%
P/NAPS 1.33 1.90 1.91 2.18 1.89 1.70 2.18 -28.04%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/05/20 26/02/20 26/11/19 29/08/19 28/05/19 18/02/19 12/11/18 -
Price 8.16 9.40 10.64 10.50 10.76 9.42 10.56 -
P/RPS 0.90 0.97 1.07 1.20 1.22 1.07 1.23 -18.78%
P/EPS 9.66 10.43 13.18 10.08 10.25 9.43 11.82 -12.57%
EY 10.35 9.58 7.58 9.92 9.76 10.60 8.46 14.37%
DY 6.86 3.62 6.39 4.76 6.20 3.18 5.68 13.39%
P/NAPS 1.44 1.72 1.97 2.03 2.04 1.89 2.16 -23.66%

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