[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 55.63%
YoY- 16.84%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,261,737 629,426 2,282,115 1,713,103 1,127,279 565,754 2,190,629 -30.70%
PBT 235,049 117,544 192,309 285,022 182,420 91,441 343,144 -22.24%
Tax -36,026 -18,074 -41,350 -41,514 -26,059 -14,132 -52,564 -22.21%
NP 199,023 99,470 150,959 243,508 156,361 77,309 290,580 -22.24%
-
NP to SH 164,804 81,859 103,087 207,656 133,433 64,766 247,223 -23.63%
-
Tax Rate 15.33% 15.38% 21.50% 14.57% 14.29% 15.45% 15.32% -
Total Cost 1,062,714 529,956 2,131,156 1,469,595 970,918 488,445 1,900,049 -32.04%
-
Net Worth 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,498 3.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 46,422 46,443 139,299 139,036 46,297 46,283 129,533 -49.45%
Div Payout % 28.17% 56.74% 135.13% 66.96% 34.70% 71.46% 52.40% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,498 3.67%
NOSH 327,905 327,905 327,905 327,905 327,905 308,556 308,411 4.15%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.77% 15.80% 6.61% 14.21% 13.87% 13.66% 13.26% -
ROE 11.99% 6.04% 8.12% 14.06% 9.52% 4.71% 19.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 407.69 203.29 737.22 554.45 365.23 183.36 710.29 -30.86%
EPS 53.21 26.44 33.37 67.27 43.26 20.99 80.16 -23.84%
DPS 15.00 15.00 45.00 45.00 15.00 15.00 42.00 -49.56%
NAPS 4.44 4.38 4.10 4.78 4.54 4.46 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 327,905
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 384.79 191.95 695.97 522.44 343.78 172.54 668.07 -30.70%
EPS 50.26 24.96 31.44 63.33 40.69 19.75 75.40 -23.63%
DPS 14.16 14.16 42.48 42.40 14.12 14.11 39.50 -49.44%
NAPS 4.1906 4.1359 3.8706 4.504 4.2734 4.1969 3.9692 3.67%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 9.69 9.40 10.14 9.37 9.40 9.25 8.33 -
P/RPS 2.38 4.62 1.38 1.69 2.57 5.04 1.17 60.33%
P/EPS 18.20 35.55 30.45 13.94 21.74 44.07 10.39 45.16%
EY 5.50 2.81 3.28 7.17 4.60 2.27 9.62 -31.04%
DY 1.55 1.60 4.44 4.80 1.60 1.62 5.04 -54.34%
P/NAPS 2.18 2.15 2.47 1.96 2.07 2.07 1.97 6.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 09/11/17 17/08/17 25/04/17 06/02/17 08/11/16 18/08/16 -
Price 9.50 9.80 9.78 9.75 9.76 9.65 9.48 -
P/RPS 2.33 4.82 1.33 1.76 2.67 5.26 1.33 45.17%
P/EPS 17.84 37.07 29.37 14.51 22.58 45.97 11.83 31.40%
EY 5.61 2.70 3.41 6.89 4.43 2.18 8.46 -23.89%
DY 1.58 1.53 4.60 4.62 1.54 1.55 4.43 -49.61%
P/NAPS 2.14 2.24 2.39 2.04 2.15 2.16 2.25 -3.27%

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