[HLIND] QoQ Cumulative 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- 32.33%
YoY- -2.24%
Quarter Report
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,146,016 1,524,128 777,238 2,750,382 2,069,287 1,375,761 672,914 116.50%
PBT 335,196 236,282 109,069 500,774 373,534 235,098 107,843 112.83%
Tax -70,235 -48,864 -24,188 -91,477 -65,823 -40,849 -19,818 132.27%
NP 264,961 187,418 84,881 409,297 307,711 194,249 88,025 108.33%
-
NP to SH 198,980 141,451 63,351 327,085 247,181 156,785 70,046 100.45%
-
Tax Rate 20.95% 20.68% 22.18% 18.27% 17.62% 17.38% 18.38% -
Total Cost 1,881,055 1,336,710 692,357 2,341,085 1,761,576 1,181,512 584,889 117.72%
-
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 131,884 53,378 53,378 156,996 156,951 47,090 47,061 98.64%
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 11.18% 8.22% 3.74% 20.11% 14.91% 10.01% 4.57% -
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 683.42 485.40 247.53 875.94 659.21 438.23 214.48 116.38%
EPS 63.37 45.05 20.18 104.20 78.75 49.96 22.33 100.31%
DPS 42.00 17.00 17.00 50.00 50.00 15.00 15.00 98.53%
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 681.85 484.26 246.95 873.88 657.47 437.12 213.80 116.51%
EPS 63.22 44.94 20.13 103.92 78.54 49.82 22.26 100.42%
DPS 41.90 16.96 16.96 49.88 49.87 14.96 14.95 98.65%
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 1.10 2.15 4.17 1.29 1.51 1.94 4.96 -63.32%
P/EPS 11.90 23.13 51.15 10.83 12.65 17.02 47.66 -60.31%
EY 8.40 4.32 1.96 9.23 7.91 5.88 2.10 151.77%
DY 5.57 1.63 1.65 4.43 5.02 1.76 1.41 149.68%
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 1.19 1.94 4.30 1.20 1.63 2.15 4.92 -61.14%
P/EPS 12.88 20.87 52.74 10.08 13.66 18.86 47.30 -57.95%
EY 7.77 4.79 1.90 9.92 7.32 5.30 2.11 138.27%
DY 5.15 1.81 1.60 4.76 4.65 1.59 1.42 135.86%
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