[HLIND] YoY Cumulative Quarter Result on 30-Jun-2019 [#4]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 32.33%
YoY- -2.24%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,466,417 2,633,096 2,313,482 2,750,382 2,502,966 2,282,115 2,190,629 1.99%
PBT 376,984 472,276 322,771 500,774 464,397 192,309 343,144 1.57%
Tax -99,326 -86,089 -83,420 -91,477 -62,045 -41,350 -52,564 11.18%
NP 277,658 386,187 239,351 409,297 402,352 150,959 290,580 -0.75%
-
NP to SH 210,939 291,882 169,318 327,085 334,593 103,087 247,223 -2.60%
-
Tax Rate 26.35% 18.23% 25.84% 18.27% 13.36% 21.50% 15.32% -
Total Cost 2,188,759 2,246,909 2,074,131 2,341,085 2,100,614 2,131,156 1,900,049 2.38%
-
Net Worth 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 1,301,498 6.56%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 163,553 163,426 131,925 156,996 146,837 139,299 129,533 3.96%
Div Payout % 77.54% 55.99% 77.92% 48.00% 43.89% 135.13% 52.40% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 1,301,498 6.56%
NOSH 327,903 327,903 327,903 327,903 327,903 327,905 308,411 1.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.26% 14.67% 10.35% 14.88% 16.08% 6.61% 13.26% -
ROE 11.07% 15.64% 10.09% 20.11% 22.74% 8.12% 19.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 784.17 837.82 736.52 875.94 801.15 737.22 710.29 1.66%
EPS 67.09 92.87 53.92 104.20 107.77 33.37 80.16 -2.92%
DPS 52.00 52.00 42.00 50.00 47.00 45.00 42.00 3.62%
NAPS 6.06 5.94 5.34 5.18 4.71 4.10 4.22 6.21%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 752.18 803.01 705.54 838.78 763.33 695.97 668.07 1.99%
EPS 64.33 89.01 51.64 99.75 102.04 31.44 75.40 -2.61%
DPS 49.88 49.84 40.23 47.88 44.78 42.48 39.50 3.96%
NAPS 5.8128 5.6932 5.1153 4.9603 4.4876 3.8706 3.9692 6.56%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 8.71 9.22 8.01 11.28 11.36 10.14 8.33 -
P/RPS 1.11 1.10 1.09 1.29 1.42 1.38 1.17 -0.87%
P/EPS 12.99 9.93 14.86 10.83 10.61 30.45 10.39 3.79%
EY 7.70 10.07 6.73 9.23 9.43 3.28 9.62 -3.64%
DY 5.97 5.64 5.24 4.43 4.14 4.44 5.04 2.86%
P/NAPS 1.44 1.55 1.50 2.18 2.41 2.47 1.97 -5.08%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/09/21 26/08/20 29/08/19 28/08/18 17/08/17 18/08/16 -
Price 9.30 8.90 7.62 10.50 11.46 9.78 9.48 -
P/RPS 1.19 1.06 1.03 1.20 1.43 1.33 1.33 -1.83%
P/EPS 13.87 9.58 14.14 10.08 10.70 29.37 11.83 2.68%
EY 7.21 10.44 7.07 9.92 9.35 3.41 8.46 -2.62%
DY 5.59 5.84 5.51 4.76 4.10 4.60 4.43 3.95%
P/NAPS 1.53 1.50 1.43 2.03 2.43 2.39 2.25 -6.22%

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