[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 123.28%
YoY- -9.78%
Quarter Report
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 652,660 2,313,482 2,146,016 1,524,128 777,238 2,750,382 2,069,287 -53.56%
PBT 93,029 322,771 335,196 236,282 109,069 500,774 373,534 -60.31%
Tax -21,683 -83,420 -70,235 -48,864 -24,188 -91,477 -65,823 -52.20%
NP 71,346 239,351 264,961 187,418 84,881 409,297 307,711 -62.15%
-
NP to SH 50,724 169,318 198,980 141,451 63,351 327,085 247,181 -65.10%
-
Tax Rate 23.31% 25.84% 20.95% 20.68% 22.18% 18.27% 17.62% -
Total Cost 581,314 2,074,131 1,881,055 1,336,710 692,357 2,341,085 1,761,576 -52.14%
-
Net Worth 1,740,861 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 3.32%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 534 131,925 131,884 53,378 53,378 156,996 156,951 -97.71%
Div Payout % 1.05% 77.92% 66.28% 37.74% 84.26% 48.00% 63.50% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,740,861 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 3.32%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.93% 10.35% 12.35% 12.30% 10.92% 14.88% 14.87% -
ROE 2.91% 10.09% 11.18% 8.22% 3.74% 20.11% 14.91% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.70 736.52 683.42 485.40 247.53 875.94 659.21 -53.59%
EPS 16.14 53.92 63.37 45.05 20.18 104.20 78.75 -65.13%
DPS 0.17 42.00 42.00 17.00 17.00 50.00 50.00 -97.71%
NAPS 5.54 5.34 5.67 5.48 5.39 5.18 5.28 3.24%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.37 735.06 681.85 484.26 246.95 873.88 657.47 -53.56%
EPS 16.12 53.80 63.22 44.94 20.13 103.92 78.54 -65.10%
DPS 0.17 41.92 41.90 16.96 16.96 49.88 49.87 -97.71%
NAPS 5.5312 5.3294 5.657 5.4671 5.3773 5.1678 5.2661 3.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.49 8.01 7.54 10.42 10.32 11.28 9.96 -
P/RPS 3.61 1.09 1.10 2.15 4.17 1.29 1.51 78.51%
P/EPS 46.40 14.86 11.90 23.13 51.15 10.83 12.65 137.27%
EY 2.16 6.73 8.40 4.32 1.96 9.23 7.91 -57.80%
DY 0.02 5.24 5.57 1.63 1.65 4.43 5.02 -97.46%
P/NAPS 1.35 1.50 1.33 1.90 1.91 2.18 1.89 -20.04%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 26/08/20 22/05/20 26/02/20 26/11/19 29/08/19 28/05/19 -
Price 8.24 7.62 8.16 9.40 10.64 10.50 10.76 -
P/RPS 3.97 1.03 1.19 1.94 4.30 1.20 1.63 80.73%
P/EPS 51.05 14.14 12.88 20.87 52.74 10.08 13.66 140.24%
EY 1.96 7.07 7.77 4.79 1.90 9.92 7.32 -58.35%
DY 0.02 5.51 5.15 1.81 1.60 4.76 4.65 -97.32%
P/NAPS 1.49 1.43 1.44 1.72 1.97 2.03 2.04 -18.85%

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