[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -74.13%
YoY- -6.95%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,190,629 1,617,026 1,061,998 519,119 2,138,898 1,611,098 1,060,045 62.31%
PBT 343,144 245,845 163,077 66,949 300,500 230,447 162,191 64.87%
Tax -52,564 -38,848 -25,651 -12,719 -81,978 -66,174 -54,213 -2.04%
NP 290,580 206,997 137,426 54,230 218,522 164,273 107,978 93.58%
-
NP to SH 247,223 177,728 119,075 44,822 173,232 129,821 83,789 105.85%
-
Tax Rate 15.32% 15.80% 15.73% 19.00% 27.28% 28.72% 33.43% -
Total Cost 1,900,049 1,410,029 924,572 464,889 1,920,376 1,446,825 952,067 58.57%
-
Net Worth 1,301,498 1,319,930 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 9.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 129,533 129,525 40,092 40,102 89,421 89,425 37,006 130.71%
Div Payout % 52.40% 72.88% 33.67% 89.47% 51.62% 68.88% 44.17% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,301,498 1,319,930 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 9.17%
NOSH 308,411 308,394 308,404 308,479 308,351 308,363 308,387 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.26% 12.80% 12.94% 10.45% 10.22% 10.20% 10.19% -
ROE 19.00% 13.46% 9.30% 3.57% 14.59% 10.91% 7.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 710.29 524.34 344.35 168.28 693.66 522.47 343.74 62.30%
EPS 80.16 57.63 38.61 14.53 56.18 42.10 27.17 105.84%
DPS 42.00 42.00 13.00 13.00 29.00 29.00 12.00 130.69%
NAPS 4.22 4.28 4.15 4.07 3.85 3.86 3.70 9.17%
Adjusted Per Share Value based on latest NOSH - 308,479
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 696.03 513.78 337.43 164.94 679.59 511.89 336.81 62.31%
EPS 78.55 56.47 37.83 14.24 55.04 41.25 26.62 105.86%
DPS 41.16 41.15 12.74 12.74 28.41 28.41 11.76 130.69%
NAPS 4.1352 4.1938 4.0665 3.9891 3.7719 3.7819 3.6254 9.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.33 6.82 5.93 5.70 4.43 4.48 4.49 -
P/RPS 1.17 1.30 1.72 3.39 0.64 0.86 1.31 -7.26%
P/EPS 10.39 11.83 15.36 39.23 7.89 10.64 16.53 -26.64%
EY 9.62 8.45 6.51 2.55 12.68 9.40 6.05 36.27%
DY 5.04 6.16 2.19 2.28 6.55 6.47 2.67 52.79%
P/NAPS 1.97 1.59 1.43 1.40 1.15 1.16 1.21 38.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 19/04/16 02/02/16 17/11/15 21/08/15 21/04/15 22/01/15 -
Price 9.48 6.84 5.62 6.20 4.99 4.80 4.35 -
P/RPS 1.33 1.30 1.63 3.68 0.72 0.92 1.27 3.12%
P/EPS 11.83 11.87 14.56 42.67 8.88 11.40 16.01 -18.28%
EY 8.46 8.43 6.87 2.34 11.26 8.77 6.25 22.38%
DY 4.43 6.14 2.31 2.10 5.81 6.04 2.76 37.12%
P/NAPS 2.25 1.60 1.35 1.52 1.30 1.24 1.18 53.82%

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