[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Announcement Date
19-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 49.26%
YoY- 36.9%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,127,279 565,754 2,190,629 1,617,026 1,061,998 519,119 2,138,898 -34.62%
PBT 182,420 91,441 343,144 245,845 163,077 66,949 300,500 -28.19%
Tax -26,059 -14,132 -52,564 -38,848 -25,651 -12,719 -81,978 -53.26%
NP 156,361 77,309 290,580 206,997 137,426 54,230 218,522 -19.91%
-
NP to SH 133,433 64,766 247,223 177,728 119,075 44,822 173,232 -15.90%
-
Tax Rate 14.29% 15.45% 15.32% 15.80% 15.73% 19.00% 27.28% -
Total Cost 970,918 488,445 1,900,049 1,410,029 924,572 464,889 1,920,376 -36.40%
-
Net Worth 1,401,257 1,376,161 1,301,498 1,319,930 1,279,878 1,255,509 1,187,154 11.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 46,297 46,283 129,533 129,525 40,092 40,102 89,421 -35.39%
Div Payout % 34.70% 71.46% 52.40% 72.88% 33.67% 89.47% 51.62% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,401,257 1,376,161 1,301,498 1,319,930 1,279,878 1,255,509 1,187,154 11.63%
NOSH 327,905 308,556 308,411 308,394 308,404 308,479 308,351 4.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.87% 13.66% 13.26% 12.80% 12.94% 10.45% 10.22% -
ROE 9.52% 4.71% 19.00% 13.46% 9.30% 3.57% 14.59% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 365.23 183.36 710.29 524.34 344.35 168.28 693.66 -34.66%
EPS 43.26 20.99 80.16 57.63 38.61 14.53 56.18 -15.92%
DPS 15.00 15.00 42.00 42.00 13.00 13.00 29.00 -35.43%
NAPS 4.54 4.46 4.22 4.28 4.15 4.07 3.85 11.56%
Adjusted Per Share Value based on latest NOSH - 308,375
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 343.78 172.54 668.07 493.14 323.88 158.31 652.30 -34.62%
EPS 40.69 19.75 75.40 54.20 36.31 13.67 52.83 -15.90%
DPS 14.12 14.11 39.50 39.50 12.23 12.23 27.27 -35.39%
NAPS 4.2734 4.1969 3.9692 4.0254 3.9032 3.8289 3.6204 11.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 9.40 9.25 8.33 6.82 5.93 5.70 4.43 -
P/RPS 2.57 5.04 1.17 1.30 1.72 3.39 0.64 151.57%
P/EPS 21.74 44.07 10.39 11.83 15.36 39.23 7.89 95.93%
EY 4.60 2.27 9.62 8.45 6.51 2.55 12.68 -48.97%
DY 1.60 1.62 5.04 6.16 2.19 2.28 6.55 -60.75%
P/NAPS 2.07 2.07 1.97 1.59 1.43 1.40 1.15 47.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 06/02/17 08/11/16 18/08/16 19/04/16 02/02/16 17/11/15 21/08/15 -
Price 9.76 9.65 9.48 6.84 5.62 6.20 4.99 -
P/RPS 2.67 5.26 1.33 1.30 1.63 3.68 0.72 138.63%
P/EPS 22.58 45.97 11.83 11.87 14.56 42.67 8.88 85.77%
EY 4.43 2.18 8.46 8.43 6.87 2.34 11.26 -46.15%
DY 1.54 1.55 4.43 6.14 2.31 2.10 5.81 -58.57%
P/NAPS 2.15 2.16 2.25 1.60 1.35 1.52 1.30 39.63%

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