[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 66.96%
YoY- 26.67%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,054,062 276,995 2,633,096 2,169,298 1,423,339 652,660 2,313,482 -40.70%
PBT 138,548 6,273 472,276 411,482 249,487 93,029 322,771 -43.00%
Tax -37,819 -2,240 -86,089 -76,663 -47,669 -21,683 -83,420 -40.90%
NP 100,729 4,033 386,187 334,819 201,818 71,346 239,351 -43.75%
-
NP to SH 74,435 662 291,882 252,043 150,961 50,724 169,318 -42.09%
-
Tax Rate 27.30% 35.71% 18.23% 18.63% 19.11% 23.31% 25.84% -
Total Cost 953,333 272,962 2,246,909 1,834,479 1,221,521 581,314 2,074,131 -40.35%
-
Net Worth 1,920,861 1,883,136 1,866,829 1,935,940 1,800,566 1,740,861 1,677,336 9.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 53,444 53,444 163,426 163,423 53,419 534 131,925 -45.16%
Div Payout % 71.80% 8,073.20% 55.99% 64.84% 35.39% 1.05% 77.92% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,920,861 1,883,136 1,866,829 1,935,940 1,800,566 1,740,861 1,677,336 9.43%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.56% 1.46% 14.67% 15.43% 14.18% 10.93% 10.35% -
ROE 3.88% 0.04% 15.64% 13.02% 8.38% 2.91% 10.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 335.28 88.11 837.82 690.25 452.95 207.70 736.52 -40.73%
EPS 23.68 0.21 92.87 80.21 48.04 16.14 53.92 -42.13%
DPS 17.00 17.00 52.00 52.00 17.00 0.17 42.00 -45.19%
NAPS 6.11 5.99 5.94 6.16 5.73 5.54 5.34 9.36%
Adjusted Per Share Value based on latest NOSH - 327,903
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 334.91 88.01 836.61 689.25 452.24 207.37 735.06 -40.70%
EPS 23.65 0.21 92.74 80.08 47.96 16.12 53.80 -42.09%
DPS 16.98 16.98 51.93 51.92 16.97 0.17 41.92 -45.16%
NAPS 6.1031 5.9833 5.9315 6.151 5.7209 5.5312 5.3294 9.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 9.18 8.86 9.22 9.39 8.89 7.49 8.01 -
P/RPS 2.74 10.06 1.10 1.36 1.96 3.61 1.09 84.56%
P/EPS 38.77 4,207.56 9.93 11.71 18.51 46.40 14.86 89.18%
EY 2.58 0.02 10.07 8.54 5.40 2.16 6.73 -47.13%
DY 1.85 1.92 5.64 5.54 1.91 0.02 5.24 -49.95%
P/NAPS 1.50 1.48 1.55 1.52 1.55 1.35 1.50 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 22/11/21 20/09/21 28/05/21 26/02/21 24/11/20 26/08/20 -
Price 9.70 9.00 8.90 9.52 8.18 8.24 7.62 -
P/RPS 2.89 10.21 1.06 1.38 1.81 3.97 1.03 98.55%
P/EPS 40.97 4,274.05 9.58 11.87 17.03 51.05 14.14 102.84%
EY 2.44 0.02 10.44 8.42 5.87 1.96 7.07 -50.70%
DY 1.75 1.89 5.84 5.46 2.08 0.02 5.51 -53.35%
P/NAPS 1.59 1.50 1.50 1.55 1.43 1.49 1.43 7.30%

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