[HLIND] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -16.26%
YoY- -14.43%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,750,382 2,759,049 2,751,522 2,691,656 2,502,966 2,532,482 2,523,474 5.92%
PBT 500,774 498,045 470,196 431,372 464,397 443,266 470,098 4.31%
Tax -91,477 -87,764 -81,698 -79,272 -62,045 -70,445 -72,052 17.30%
NP 409,297 410,281 388,498 352,100 402,352 372,821 398,046 1.88%
-
NP to SH 327,085 329,574 313,570 280,184 334,593 304,053 329,608 -0.51%
-
Tax Rate 18.27% 17.62% 17.38% 18.38% 13.36% 15.89% 15.33% -
Total Cost 2,341,085 2,348,768 2,363,024 2,339,556 2,100,614 2,159,661 2,125,428 6.67%
-
Net Worth 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 11.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 156,996 209,268 94,181 188,247 146,837 194,259 92,844 42.07%
Div Payout % 48.00% 63.50% 30.04% 67.19% 43.89% 63.89% 28.17% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 11.93%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,905 -0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.88% 14.87% 14.12% 13.08% 16.08% 14.72% 15.77% -
ROE 20.11% 19.88% 20.02% 18.26% 22.74% 21.51% 23.99% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 875.94 878.95 876.45 857.91 801.15 816.96 815.39 4.90%
EPS 104.20 105.00 99.92 89.32 107.77 98.13 106.42 -1.39%
DPS 50.00 66.67 30.00 60.00 47.00 62.67 30.00 40.70%
NAPS 5.18 5.28 4.99 4.89 4.71 4.56 4.44 10.85%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 873.88 876.63 874.24 855.22 795.27 804.64 801.78 5.92%
EPS 103.92 104.72 99.63 89.02 106.31 96.61 104.73 -0.51%
DPS 49.88 66.49 29.92 59.81 46.65 61.72 29.50 42.06%
NAPS 5.1678 5.2661 4.9774 4.8746 4.6754 4.4912 4.3659 11.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 11.28 9.96 8.50 10.64 11.36 10.88 9.69 -
P/RPS 1.29 1.13 0.97 1.24 1.42 1.33 1.19 5.54%
P/EPS 10.83 9.49 8.51 11.91 10.61 11.09 9.10 12.33%
EY 9.23 10.54 11.75 8.39 9.43 9.02 10.99 -11.01%
DY 4.43 6.69 3.53 5.64 4.14 5.76 3.10 26.95%
P/NAPS 2.18 1.89 1.70 2.18 2.41 2.39 2.18 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 18/02/19 12/11/18 28/08/18 24/04/18 05/02/18 -
Price 10.50 10.76 9.42 10.56 11.46 11.00 9.50 -
P/RPS 1.20 1.22 1.07 1.23 1.43 1.35 1.17 1.70%
P/EPS 10.08 10.25 9.43 11.82 10.70 11.21 8.92 8.51%
EY 9.92 9.76 10.60 8.46 9.35 8.92 11.21 -7.84%
DY 4.76 6.20 3.18 5.68 4.10 5.70 3.16 31.50%
P/NAPS 2.03 2.04 1.89 2.16 2.43 2.41 2.14 -3.46%

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