[HLIND] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 4.33%
YoY- 42.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,750,382 2,502,966 2,282,115 2,190,629 2,138,898 2,058,480 2,047,040 5.04%
PBT 500,774 464,397 192,309 343,144 300,500 237,677 215,373 15.09%
Tax -91,477 -62,045 -41,350 -52,564 -81,978 -29,707 -23,218 25.66%
NP 409,297 402,352 150,959 290,580 218,522 207,970 192,155 13.42%
-
NP to SH 327,085 334,593 103,087 247,223 173,232 167,502 147,591 14.17%
-
Tax Rate 18.27% 13.36% 21.50% 15.32% 27.28% 12.50% 10.78% -
Total Cost 2,341,085 2,100,614 2,131,156 1,900,049 1,920,376 1,850,510 1,854,885 3.95%
-
Net Worth 1,626,483 1,471,498 1,269,175 1,301,498 1,187,154 1,261,198 1,168,762 5.65%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 156,996 146,837 139,299 129,533 89,421 77,090 80,178 11.84%
Div Payout % 48.00% 43.89% 135.13% 52.40% 51.62% 46.02% 54.33% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,626,483 1,471,498 1,269,175 1,301,498 1,187,154 1,261,198 1,168,762 5.65%
NOSH 327,903 327,903 327,905 308,411 308,351 308,361 308,380 1.02%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.88% 16.08% 6.61% 13.26% 10.22% 10.10% 9.39% -
ROE 20.11% 22.74% 8.12% 19.00% 14.59% 13.28% 12.63% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 875.94 801.15 737.22 710.29 693.66 667.55 663.80 4.72%
EPS 104.20 107.77 33.37 80.16 56.18 54.32 47.86 13.83%
DPS 50.00 47.00 45.00 42.00 29.00 25.00 26.00 11.50%
NAPS 5.18 4.71 4.10 4.22 3.85 4.09 3.79 5.34%
Adjusted Per Share Value based on latest NOSH - 308,450
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 873.88 795.27 725.09 696.03 679.59 654.04 650.40 5.04%
EPS 103.92 106.31 32.75 78.55 55.04 53.22 46.89 14.17%
DPS 49.88 46.65 44.26 41.16 28.41 24.49 25.48 11.84%
NAPS 5.1678 4.6754 4.0325 4.1352 3.7719 4.0072 3.7135 5.65%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 11.28 11.36 10.14 8.33 4.43 6.68 4.52 -
P/RPS 1.29 1.42 1.38 1.17 0.64 1.00 0.68 11.25%
P/EPS 10.83 10.61 30.45 10.39 7.89 12.30 9.44 2.31%
EY 9.23 9.43 3.28 9.62 12.68 8.13 10.59 -2.26%
DY 4.43 4.14 4.44 5.04 6.55 3.74 5.75 -4.25%
P/NAPS 2.18 2.41 2.47 1.97 1.15 1.63 1.19 10.61%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 17/08/17 18/08/16 21/08/15 25/08/14 26/08/13 -
Price 10.50 11.46 9.78 9.48 4.99 7.08 5.15 -
P/RPS 1.20 1.43 1.33 1.33 0.72 1.06 0.78 7.44%
P/EPS 10.08 10.70 29.37 11.83 8.88 13.03 10.76 -1.08%
EY 9.92 9.35 3.41 8.46 11.26 7.67 9.29 1.09%
DY 4.76 4.10 4.60 4.43 5.81 3.53 5.05 -0.98%
P/NAPS 2.03 2.43 2.39 2.25 1.30 1.73 1.36 6.90%

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