[HLIND] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 3.75%
YoY- 16.84%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,523,474 2,517,704 2,282,115 2,284,137 2,254,558 2,263,016 2,190,629 9.86%
PBT 470,098 470,176 192,309 380,029 364,840 365,764 343,144 23.27%
Tax -72,052 -72,296 -41,350 -55,352 -52,118 -56,528 -52,564 23.32%
NP 398,046 397,880 150,959 324,677 312,722 309,236 290,580 23.27%
-
NP to SH 329,608 327,436 103,087 276,874 266,866 259,064 247,223 21.07%
-
Tax Rate 15.33% 15.38% 21.50% 14.57% 14.29% 15.45% 15.32% -
Total Cost 2,125,428 2,119,824 2,131,156 1,959,460 1,941,836 1,953,780 1,900,049 7.73%
-
Net Worth 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,498 3.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 92,844 185,775 139,299 185,382 92,594 185,133 129,533 -19.86%
Div Payout % 28.17% 56.74% 135.13% 66.96% 34.70% 71.46% 52.40% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,498 3.67%
NOSH 327,905 327,905 327,905 327,905 327,905 308,556 308,411 4.15%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.77% 15.80% 6.61% 14.21% 13.87% 13.66% 13.26% -
ROE 23.99% 24.14% 8.12% 18.75% 19.04% 18.83% 19.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 815.39 813.14 737.22 739.27 730.46 733.42 710.29 9.60%
EPS 106.42 105.76 33.37 89.69 86.52 83.96 80.16 20.73%
DPS 30.00 60.00 45.00 60.00 30.00 60.00 42.00 -20.04%
NAPS 4.44 4.38 4.10 4.78 4.54 4.46 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 327,905
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 769.58 767.82 695.97 696.59 687.57 690.15 668.07 9.86%
EPS 100.52 99.86 31.44 84.44 81.39 79.01 75.40 21.06%
DPS 28.31 56.66 42.48 56.54 28.24 56.46 39.50 -19.86%
NAPS 4.1906 4.1359 3.8706 4.504 4.2734 4.1969 3.9692 3.67%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 9.69 9.40 10.14 9.37 9.40 9.25 8.33 -
P/RPS 1.19 1.16 1.38 1.27 1.29 1.26 1.17 1.13%
P/EPS 9.10 8.89 30.45 10.46 10.87 11.02 10.39 -8.43%
EY 10.99 11.25 3.28 9.56 9.20 9.08 9.62 9.25%
DY 3.10 6.38 4.44 6.40 3.19 6.49 5.04 -27.61%
P/NAPS 2.18 2.15 2.47 1.96 2.07 2.07 1.97 6.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 09/11/17 17/08/17 25/04/17 06/02/17 08/11/16 18/08/16 -
Price 9.50 9.80 9.78 9.75 9.76 9.65 9.48 -
P/RPS 1.17 1.21 1.33 1.32 1.34 1.32 1.33 -8.16%
P/EPS 8.92 9.27 29.37 10.88 11.29 11.49 11.83 -17.11%
EY 11.21 10.79 3.41 9.19 8.86 8.70 8.46 20.57%
DY 3.16 6.12 4.60 6.15 3.07 6.22 4.43 -20.11%
P/NAPS 2.14 2.24 2.39 2.04 2.15 2.16 2.25 -3.27%

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