[HLIND] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 59.87%
YoY- -57.76%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,172,624 1,803,233 1,485,576 2,679,110 3,094,613 2,807,905 2,574,243 -2.78%
PBT 212,876 256,546 201,940 88,710 332,695 285,171 172,787 3.53%
Tax -45,681 45,308 91,616 -27,202 -37,753 -42,902 -20,207 14.54%
NP 167,195 301,854 293,556 61,508 294,942 242,269 152,580 1.53%
-
NP to SH 131,975 219,379 194,278 75,062 177,702 129,278 43,461 20.31%
-
Tax Rate 21.46% -17.66% -45.37% 30.66% 11.35% 15.04% 11.69% -
Total Cost 2,005,429 1,501,379 1,192,020 2,617,602 2,799,671 2,565,636 2,421,663 -3.09%
-
Net Worth 1,100,804 1,105,903 1,389,007 1,268,911 1,216,021 985,853 853,923 4.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 70,920 63,682 44,469 26,163 39,395 24,282 30,114 15.33%
Div Payout % 53.74% 29.03% 22.89% 34.86% 22.17% 18.78% 69.29% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,100,804 1,105,903 1,389,007 1,268,911 1,216,021 985,853 853,923 4.31%
NOSH 308,348 310,647 261,583 261,631 262,639 242,821 267,687 2.38%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.70% 16.74% 19.76% 2.30% 9.53% 8.63% 5.93% -
ROE 11.99% 19.84% 13.99% 5.92% 14.61% 13.11% 5.09% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 704.60 580.48 567.92 1,024.00 1,178.27 1,156.37 961.66 -5.04%
EPS 42.80 70.62 74.27 28.69 67.66 53.24 17.50 16.05%
DPS 23.00 20.50 17.00 10.00 15.00 10.00 11.25 12.64%
NAPS 3.57 3.56 5.31 4.85 4.63 4.06 3.19 1.89%
Adjusted Per Share Value based on latest NOSH - 261,488
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 662.58 549.93 453.05 817.04 943.76 856.32 785.06 -2.78%
EPS 40.25 66.90 59.25 22.89 54.19 39.43 13.25 20.32%
DPS 21.63 19.42 13.56 7.98 12.01 7.41 9.18 15.33%
NAPS 3.3571 3.3727 4.236 3.8698 3.7085 3.0065 2.6042 4.31%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.93 4.01 4.54 3.40 4.02 5.00 4.16 -
P/RPS 0.56 0.69 0.80 0.33 0.34 0.43 0.43 4.49%
P/EPS 9.18 5.68 6.11 11.85 5.94 9.39 25.62 -15.70%
EY 10.89 17.61 16.36 8.44 16.83 10.65 3.90 18.64%
DY 5.85 5.11 3.74 2.94 3.73 2.00 2.70 13.74%
P/NAPS 1.10 1.13 0.85 0.70 0.87 1.23 1.30 -2.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 24/08/09 25/08/08 28/08/07 21/08/06 -
Price 4.93 3.98 5.07 3.68 4.10 3.94 3.88 -
P/RPS 0.70 0.69 0.89 0.36 0.35 0.34 0.40 9.76%
P/EPS 11.52 5.64 6.83 12.83 6.06 7.40 23.90 -11.44%
EY 8.68 17.74 14.65 7.80 16.50 13.51 4.18 12.93%
DY 4.67 5.15 3.35 2.72 3.66 2.54 2.90 8.25%
P/NAPS 1.38 1.12 0.95 0.76 0.89 0.97 1.22 2.07%

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