[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 42.41%
YoY- 60.07%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,579,423 835,878 3,416,400 2,649,401 1,726,055 884,449 2,466,417 -25.64%
PBT 314,672 151,912 512,112 386,871 256,833 133,967 376,984 -11.31%
Tax -67,033 -33,654 -118,559 -87,739 -53,814 -28,382 -99,326 -23.00%
NP 247,639 118,258 393,553 299,132 203,019 105,585 277,658 -7.32%
-
NP to SH 190,144 87,670 290,606 221,321 155,414 81,881 210,939 -6.66%
-
Tax Rate 21.30% 22.15% 23.15% 22.68% 20.95% 21.19% 26.35% -
Total Cost 1,331,784 717,620 3,022,847 2,350,269 1,523,036 778,864 2,188,759 -28.12%
-
Net Worth 2,152,035 2,114,279 2,029,331 2,066,856 1,997,233 1,994,088 1,906,021 8.40%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 220,237 62,925 179,336 179,316 62,905 62,905 163,553 21.87%
Div Payout % 115.83% 71.77% 61.71% 81.02% 40.48% 76.82% 77.54% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,152,035 2,114,279 2,029,331 2,066,856 1,997,233 1,994,088 1,906,021 8.40%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.68% 14.15% 11.52% 11.29% 11.76% 11.94% 11.26% -
ROE 8.84% 4.15% 14.32% 10.71% 7.78% 4.11% 11.07% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 502.00 265.67 1,085.86 842.18 548.78 281.20 784.17 -25.66%
EPS 60.44 27.86 92.38 70.36 49.41 26.03 67.09 -6.70%
DPS 70.00 20.00 57.00 57.00 20.00 20.00 52.00 21.85%
NAPS 6.84 6.72 6.45 6.57 6.35 6.34 6.06 8.38%
Adjusted Per Share Value based on latest NOSH - 327,903
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 501.83 265.58 1,085.49 841.79 548.42 281.02 783.65 -25.64%
EPS 60.41 27.86 92.33 70.32 49.38 26.02 67.02 -6.67%
DPS 69.98 19.99 56.98 56.97 19.99 19.99 51.97 21.87%
NAPS 6.8376 6.7177 6.4478 6.567 6.3458 6.3358 6.056 8.40%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 9.21 8.89 8.96 9.00 9.20 9.09 8.71 -
P/RPS 1.83 3.35 0.83 1.07 1.68 3.23 1.11 39.43%
P/EPS 15.24 31.90 9.70 12.79 18.62 34.92 12.99 11.20%
EY 6.56 3.13 10.31 7.82 5.37 2.86 7.70 -10.10%
DY 7.60 2.25 6.36 6.33 2.17 2.20 5.97 17.40%
P/NAPS 1.35 1.32 1.39 1.37 1.45 1.43 1.44 -4.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 17/11/23 23/08/23 18/05/23 16/02/23 24/11/22 19/08/22 -
Price 9.58 9.25 8.93 9.20 8.95 9.22 9.30 -
P/RPS 1.91 3.48 0.82 1.09 1.63 3.28 1.19 36.96%
P/EPS 15.85 33.20 9.67 13.08 18.11 35.42 13.87 9.27%
EY 6.31 3.01 10.34 7.65 5.52 2.82 7.21 -8.48%
DY 7.31 2.16 6.38 6.20 2.23 2.17 5.59 19.52%
P/NAPS 1.40 1.38 1.38 1.40 1.41 1.45 1.53 -5.73%

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