[HLIND] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
YoY- 12.92%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,058,480 2,047,040 2,172,624 1,803,233 1,485,576 2,679,110 3,094,613 -6.56%
PBT 237,677 215,373 212,876 256,546 201,940 88,710 332,695 -5.44%
Tax -29,707 -23,218 -45,681 45,308 91,616 -27,202 -37,753 -3.91%
NP 207,970 192,155 167,195 301,854 293,556 61,508 294,942 -5.65%
-
NP to SH 167,502 147,591 131,975 219,379 194,278 75,062 177,702 -0.97%
-
Tax Rate 12.50% 10.78% 21.46% -17.66% -45.37% 30.66% 11.35% -
Total Cost 1,850,510 1,854,885 2,005,429 1,501,379 1,192,020 2,617,602 2,799,671 -6.66%
-
Net Worth 1,261,198 1,168,762 1,100,804 1,105,903 1,389,007 1,268,911 1,216,021 0.60%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 77,090 80,178 70,920 63,682 44,469 26,163 39,395 11.83%
Div Payout % 46.02% 54.33% 53.74% 29.03% 22.89% 34.86% 22.17% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,261,198 1,168,762 1,100,804 1,105,903 1,389,007 1,268,911 1,216,021 0.60%
NOSH 308,361 308,380 308,348 310,647 261,583 261,631 262,639 2.70%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.10% 9.39% 7.70% 16.74% 19.76% 2.30% 9.53% -
ROE 13.28% 12.63% 11.99% 19.84% 13.99% 5.92% 14.61% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 667.55 663.80 704.60 580.48 567.92 1,024.00 1,178.27 -9.03%
EPS 54.32 47.86 42.80 70.62 74.27 28.69 67.66 -3.59%
DPS 25.00 26.00 23.00 20.50 17.00 10.00 15.00 8.88%
NAPS 4.09 3.79 3.57 3.56 5.31 4.85 4.63 -2.04%
Adjusted Per Share Value based on latest NOSH - 437,112
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 627.77 624.28 662.58 549.93 453.05 817.04 943.76 -6.56%
EPS 51.08 45.01 40.25 66.90 59.25 22.89 54.19 -0.97%
DPS 23.51 24.45 21.63 19.42 13.56 7.98 12.01 11.83%
NAPS 3.8463 3.5644 3.3571 3.3727 4.236 3.8698 3.7085 0.60%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.68 4.52 3.93 4.01 4.54 3.40 4.02 -
P/RPS 1.00 0.68 0.56 0.69 0.80 0.33 0.34 19.68%
P/EPS 12.30 9.44 9.18 5.68 6.11 11.85 5.94 12.89%
EY 8.13 10.59 10.89 17.61 16.36 8.44 16.83 -11.41%
DY 3.74 5.75 5.85 5.11 3.74 2.94 3.73 0.04%
P/NAPS 1.63 1.19 1.10 1.13 0.85 0.70 0.87 11.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 18/08/11 23/08/10 24/08/09 25/08/08 -
Price 7.08 5.15 4.93 3.98 5.07 3.68 4.10 -
P/RPS 1.06 0.78 0.70 0.69 0.89 0.36 0.35 20.27%
P/EPS 13.03 10.76 11.52 5.64 6.83 12.83 6.06 13.60%
EY 7.67 9.29 8.68 17.74 14.65 7.80 16.50 -11.98%
DY 3.53 5.05 4.67 5.15 3.35 2.72 3.66 -0.60%
P/NAPS 1.73 1.36 1.38 1.12 0.95 0.76 0.89 11.70%

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