[HLIND] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -22.53%
YoY- -9.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,537,796 1,107,980 2,610,640 3,108,952 2,691,656 2,517,704 2,263,016 7.72%
PBT 535,868 25,092 372,116 436,276 431,372 470,176 365,764 6.56%
Tax -113,528 -8,960 -86,732 -96,752 -79,272 -72,296 -56,528 12.31%
NP 422,340 16,132 285,384 339,524 352,100 397,880 309,236 5.32%
-
NP to SH 327,524 2,648 202,896 253,404 280,184 327,436 259,064 3.98%
-
Tax Rate 21.19% 35.71% 23.31% 22.18% 18.38% 15.38% 15.45% -
Total Cost 3,115,456 1,091,848 2,325,256 2,769,428 2,339,556 2,119,824 1,953,780 8.08%
-
Net Worth 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 6.37%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 251,620 213,778 2,136 213,515 188,247 185,775 185,133 5.24%
Div Payout % 76.82% 8,073.20% 1.05% 84.26% 67.19% 56.74% 71.46% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 6.37%
NOSH 327,903 327,903 327,903 327,903 327,903 327,905 308,556 1.01%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.94% 1.46% 10.93% 10.92% 13.08% 15.80% 13.66% -
ROE 16.42% 0.14% 11.65% 14.97% 18.26% 24.14% 18.83% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,124.81 352.43 830.79 990.13 857.91 813.14 733.42 7.38%
EPS 104.12 0.84 64.56 80.72 89.32 105.76 83.96 3.65%
DPS 80.00 68.00 0.68 68.00 60.00 60.00 60.00 4.90%
NAPS 6.34 5.99 5.54 5.39 4.89 4.38 4.46 6.03%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,124.06 352.04 829.48 987.80 855.22 799.95 719.03 7.72%
EPS 104.06 0.84 64.47 80.51 89.02 104.04 82.31 3.98%
DPS 79.95 67.92 0.68 67.84 59.81 59.03 58.82 5.24%
NAPS 6.3358 5.9833 5.5312 5.3773 4.8746 4.3089 4.3725 6.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 9.09 8.86 7.49 10.32 10.64 9.40 9.25 -
P/RPS 0.81 2.51 0.90 1.04 1.24 1.16 1.26 -7.09%
P/EPS 8.73 1,051.89 11.60 12.79 11.91 8.89 11.02 -3.80%
EY 11.46 0.10 8.62 7.82 8.39 11.25 9.08 3.95%
DY 8.80 7.67 0.09 6.59 5.64 6.38 6.49 5.20%
P/NAPS 1.43 1.48 1.35 1.91 2.18 2.15 2.07 -5.97%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 22/11/21 24/11/20 26/11/19 12/11/18 09/11/17 08/11/16 -
Price 9.22 9.00 8.24 10.64 10.56 9.80 9.65 -
P/RPS 0.82 2.55 0.99 1.07 1.23 1.21 1.32 -7.62%
P/EPS 8.85 1,068.51 12.76 13.18 11.82 9.27 11.49 -4.25%
EY 11.29 0.09 7.84 7.58 8.46 10.79 8.70 4.43%
DY 8.68 7.56 0.08 6.39 5.68 6.12 6.22 5.70%
P/NAPS 1.45 1.50 1.49 1.97 2.16 2.24 2.16 -6.42%

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