[HLIND] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -36.18%
YoY- -48.23%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,416,400 2,466,417 2,633,096 2,313,482 2,750,382 2,502,966 2,282,115 6.95%
PBT 512,112 376,984 472,276 322,771 500,774 464,397 192,309 17.72%
Tax -118,559 -99,326 -86,089 -83,420 -91,477 -62,045 -41,350 19.18%
NP 393,553 277,658 386,187 239,351 409,297 402,352 150,959 17.30%
-
NP to SH 290,606 210,939 291,882 169,318 327,085 334,593 103,087 18.84%
-
Tax Rate 23.15% 26.35% 18.23% 25.84% 18.27% 13.36% 21.50% -
Total Cost 3,022,847 2,188,759 2,246,909 2,074,131 2,341,085 2,100,614 2,131,156 5.99%
-
Net Worth 2,029,331 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 8.13%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 179,336 163,553 163,426 131,925 156,996 146,837 139,299 4.29%
Div Payout % 61.71% 77.54% 55.99% 77.92% 48.00% 43.89% 135.13% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,029,331 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 8.13%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,905 -0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.52% 11.26% 14.67% 10.35% 14.88% 16.08% 6.61% -
ROE 14.32% 11.07% 15.64% 10.09% 20.11% 22.74% 8.12% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,085.86 784.17 837.82 736.52 875.94 801.15 737.22 6.66%
EPS 92.38 67.09 92.87 53.92 104.20 107.77 33.37 18.48%
DPS 57.00 52.00 52.00 42.00 50.00 47.00 45.00 4.01%
NAPS 6.45 6.06 5.94 5.34 5.18 4.71 4.10 7.84%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,041.89 752.18 803.01 705.54 838.78 763.33 695.97 6.95%
EPS 88.63 64.33 89.01 51.64 99.75 102.04 31.44 18.84%
DPS 54.69 49.88 49.84 40.23 47.88 44.78 42.48 4.29%
NAPS 6.1888 5.8128 5.6932 5.1153 4.9603 4.4876 3.8706 8.13%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 8.96 8.71 9.22 8.01 11.28 11.36 10.14 -
P/RPS 0.83 1.11 1.10 1.09 1.29 1.42 1.38 -8.12%
P/EPS 9.70 12.99 9.93 14.86 10.83 10.61 30.45 -17.35%
EY 10.31 7.70 10.07 6.73 9.23 9.43 3.28 21.02%
DY 6.36 5.97 5.64 5.24 4.43 4.14 4.44 6.16%
P/NAPS 1.39 1.44 1.55 1.50 2.18 2.41 2.47 -9.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 19/08/22 20/09/21 26/08/20 29/08/19 28/08/18 17/08/17 -
Price 8.93 9.30 8.90 7.62 10.50 11.46 9.78 -
P/RPS 0.82 1.19 1.06 1.03 1.20 1.43 1.33 -7.74%
P/EPS 9.67 13.87 9.58 14.14 10.08 10.70 29.37 -16.89%
EY 10.34 7.21 10.44 7.07 9.92 9.35 3.41 20.29%
DY 6.38 5.59 5.84 5.51 4.76 4.10 4.60 5.60%
P/NAPS 1.38 1.53 1.50 1.43 2.03 2.43 2.39 -8.74%

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