[HLIND] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 13.57%
YoY- 11.83%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,190,629 2,138,898 2,058,480 2,047,040 2,172,624 1,803,233 1,485,576 6.68%
PBT 343,144 300,500 237,677 215,373 212,876 256,546 201,940 9.22%
Tax -52,564 -81,978 -29,707 -23,218 -45,681 45,308 91,616 -
NP 290,580 218,522 207,970 192,155 167,195 301,854 293,556 -0.16%
-
NP to SH 247,223 173,232 167,502 147,591 131,975 219,379 194,278 4.09%
-
Tax Rate 15.32% 27.28% 12.50% 10.78% 21.46% -17.66% -45.37% -
Total Cost 1,900,049 1,920,376 1,850,510 1,854,885 2,005,429 1,501,379 1,192,020 8.07%
-
Net Worth 1,301,498 1,187,154 1,261,198 1,168,762 1,100,804 1,105,903 1,389,007 -1.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 129,533 89,421 77,090 80,178 70,920 63,682 44,469 19.48%
Div Payout % 52.40% 51.62% 46.02% 54.33% 53.74% 29.03% 22.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,301,498 1,187,154 1,261,198 1,168,762 1,100,804 1,105,903 1,389,007 -1.07%
NOSH 308,411 308,351 308,361 308,380 308,348 310,647 261,583 2.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.26% 10.22% 10.10% 9.39% 7.70% 16.74% 19.76% -
ROE 19.00% 14.59% 13.28% 12.63% 11.99% 19.84% 13.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 710.29 693.66 667.55 663.80 704.60 580.48 567.92 3.79%
EPS 80.16 56.18 54.32 47.86 42.80 70.62 74.27 1.27%
DPS 42.00 29.00 25.00 26.00 23.00 20.50 17.00 16.25%
NAPS 4.22 3.85 4.09 3.79 3.57 3.56 5.31 -3.75%
Adjusted Per Share Value based on latest NOSH - 308,436
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 668.07 652.30 627.77 624.28 662.58 549.93 453.05 6.68%
EPS 75.40 52.83 51.08 45.01 40.25 66.90 59.25 4.09%
DPS 39.50 27.27 23.51 24.45 21.63 19.42 13.56 19.48%
NAPS 3.9692 3.6204 3.8463 3.5644 3.3571 3.3727 4.236 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.33 4.43 6.68 4.52 3.93 4.01 4.54 -
P/RPS 1.17 0.64 1.00 0.68 0.56 0.69 0.80 6.53%
P/EPS 10.39 7.89 12.30 9.44 9.18 5.68 6.11 9.24%
EY 9.62 12.68 8.13 10.59 10.89 17.61 16.36 -8.46%
DY 5.04 6.55 3.74 5.75 5.85 5.11 3.74 5.09%
P/NAPS 1.97 1.15 1.63 1.19 1.10 1.13 0.85 15.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 21/08/15 25/08/14 26/08/13 27/08/12 18/08/11 23/08/10 -
Price 9.48 4.99 7.08 5.15 4.93 3.98 5.07 -
P/RPS 1.33 0.72 1.06 0.78 0.70 0.69 0.89 6.91%
P/EPS 11.83 8.88 13.03 10.76 11.52 5.64 6.83 9.57%
EY 8.46 11.26 7.67 9.29 8.68 17.74 14.65 -8.73%
DY 4.43 5.81 3.53 5.05 4.67 5.15 3.35 4.76%
P/NAPS 2.25 1.30 1.73 1.36 1.38 1.12 0.95 15.43%

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