[HLIND] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -50.36%
YoY- -58.3%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,313,482 2,750,382 2,502,966 2,282,115 2,190,629 2,138,898 2,058,480 1.96%
PBT 322,771 500,774 464,397 192,309 343,144 300,500 237,677 5.22%
Tax -83,420 -91,477 -62,045 -41,350 -52,564 -81,978 -29,707 18.75%
NP 239,351 409,297 402,352 150,959 290,580 218,522 207,970 2.36%
-
NP to SH 169,318 327,085 334,593 103,087 247,223 173,232 167,502 0.17%
-
Tax Rate 25.84% 18.27% 13.36% 21.50% 15.32% 27.28% 12.50% -
Total Cost 2,074,131 2,341,085 2,100,614 2,131,156 1,900,049 1,920,376 1,850,510 1.91%
-
Net Worth 1,677,336 1,626,483 1,471,498 1,269,175 1,301,498 1,187,154 1,261,198 4.86%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 131,925 156,996 146,837 139,299 129,533 89,421 77,090 9.35%
Div Payout % 77.92% 48.00% 43.89% 135.13% 52.40% 51.62% 46.02% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,677,336 1,626,483 1,471,498 1,269,175 1,301,498 1,187,154 1,261,198 4.86%
NOSH 327,903 327,903 327,903 327,905 308,411 308,351 308,361 1.02%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.35% 14.88% 16.08% 6.61% 13.26% 10.22% 10.10% -
ROE 10.09% 20.11% 22.74% 8.12% 19.00% 14.59% 13.28% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 736.52 875.94 801.15 737.22 710.29 693.66 667.55 1.65%
EPS 53.92 104.20 107.77 33.37 80.16 56.18 54.32 -0.12%
DPS 42.00 50.00 47.00 45.00 42.00 29.00 25.00 9.02%
NAPS 5.34 5.18 4.71 4.10 4.22 3.85 4.09 4.54%
Adjusted Per Share Value based on latest NOSH - 327,905
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 705.54 838.78 763.33 695.97 668.07 652.30 627.77 1.96%
EPS 51.64 99.75 102.04 31.44 75.40 52.83 51.08 0.18%
DPS 40.23 47.88 44.78 42.48 39.50 27.27 23.51 9.35%
NAPS 5.1153 4.9603 4.4876 3.8706 3.9692 3.6204 3.8463 4.86%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 8.01 11.28 11.36 10.14 8.33 4.43 6.68 -
P/RPS 1.09 1.29 1.42 1.38 1.17 0.64 1.00 1.44%
P/EPS 14.86 10.83 10.61 30.45 10.39 7.89 12.30 3.19%
EY 6.73 9.23 9.43 3.28 9.62 12.68 8.13 -3.09%
DY 5.24 4.43 4.14 4.44 5.04 6.55 3.74 5.77%
P/NAPS 1.50 2.18 2.41 2.47 1.97 1.15 1.63 -1.37%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 28/08/18 17/08/17 18/08/16 21/08/15 25/08/14 -
Price 7.62 10.50 11.46 9.78 9.48 4.99 7.08 -
P/RPS 1.03 1.20 1.43 1.33 1.33 0.72 1.06 -0.47%
P/EPS 14.14 10.08 10.70 29.37 11.83 8.88 13.03 1.37%
EY 7.07 9.92 9.35 3.41 8.46 11.26 7.67 -1.34%
DY 5.51 4.76 4.10 4.60 4.43 5.81 3.53 7.69%
P/NAPS 1.43 2.03 2.43 2.39 2.25 1.30 1.73 -3.12%

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