[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -80.63%
YoY- -9.56%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,313,482 2,146,016 1,524,128 777,238 2,750,382 2,069,287 1,375,761 41.45%
PBT 322,771 335,196 236,282 109,069 500,774 373,534 235,098 23.55%
Tax -83,420 -70,235 -48,864 -24,188 -91,477 -65,823 -40,849 61.03%
NP 239,351 264,961 187,418 84,881 409,297 307,711 194,249 14.94%
-
NP to SH 169,318 198,980 141,451 63,351 327,085 247,181 156,785 5.26%
-
Tax Rate 25.84% 20.95% 20.68% 22.18% 18.27% 17.62% 17.38% -
Total Cost 2,074,131 1,881,055 1,336,710 692,357 2,341,085 1,761,576 1,181,512 45.57%
-
Net Worth 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 4.66%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 131,925 131,884 53,378 53,378 156,996 156,951 47,090 98.85%
Div Payout % 77.92% 66.28% 37.74% 84.26% 48.00% 63.50% 30.04% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 4.66%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.35% 12.35% 12.30% 10.92% 14.88% 14.87% 14.12% -
ROE 10.09% 11.18% 8.22% 3.74% 20.11% 14.91% 10.01% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 736.52 683.42 485.40 247.53 875.94 659.21 438.23 41.40%
EPS 53.92 63.37 45.05 20.18 104.20 78.75 49.96 5.22%
DPS 42.00 42.00 17.00 17.00 50.00 50.00 15.00 98.78%
NAPS 5.34 5.67 5.48 5.39 5.18 5.28 4.99 4.62%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 735.06 681.85 484.26 246.95 873.88 657.47 437.12 41.45%
EPS 53.80 63.22 44.94 20.13 103.92 78.54 49.82 5.26%
DPS 41.92 41.90 16.96 16.96 49.88 49.87 14.96 98.88%
NAPS 5.3294 5.657 5.4671 5.3773 5.1678 5.2661 4.9774 4.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.01 7.54 10.42 10.32 11.28 9.96 8.50 -
P/RPS 1.09 1.10 2.15 4.17 1.29 1.51 1.94 -31.93%
P/EPS 14.86 11.90 23.13 51.15 10.83 12.65 17.02 -8.65%
EY 6.73 8.40 4.32 1.96 9.23 7.91 5.88 9.42%
DY 5.24 5.57 1.63 1.65 4.43 5.02 1.76 107.09%
P/NAPS 1.50 1.33 1.90 1.91 2.18 1.89 1.70 -8.01%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 26/02/20 26/11/19 29/08/19 28/05/19 18/02/19 -
Price 7.62 8.16 9.40 10.64 10.50 10.76 9.42 -
P/RPS 1.03 1.19 1.94 4.30 1.20 1.63 2.15 -38.80%
P/EPS 14.14 12.88 20.87 52.74 10.08 13.66 18.86 -17.48%
EY 7.07 7.77 4.79 1.90 9.92 7.32 5.30 21.20%
DY 5.51 5.15 1.81 1.60 4.76 4.65 1.59 129.17%
P/NAPS 1.43 1.44 1.72 1.97 2.03 2.04 1.89 -16.98%

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