[HLIND] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -79.07%
YoY- -14.43%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 276,995 652,660 777,238 672,914 629,426 565,754 519,119 -9.93%
PBT 6,273 93,029 109,069 107,843 117,544 91,441 66,949 -32.58%
Tax -2,240 -21,683 -24,188 -19,818 -18,074 -14,132 -12,719 -25.11%
NP 4,033 71,346 84,881 88,025 99,470 77,309 54,230 -35.12%
-
NP to SH 662 50,724 63,351 70,046 81,859 64,766 44,822 -50.43%
-
Tax Rate 35.71% 23.31% 22.18% 18.38% 15.38% 15.45% 19.00% -
Total Cost 272,962 581,314 692,357 584,889 529,956 488,445 464,889 -8.48%
-
Net Worth 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 1,255,509 6.98%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 53,444 534 53,378 47,061 46,443 46,283 40,102 4.89%
Div Payout % 8,073.20% 1.05% 84.26% 67.19% 56.74% 71.46% 89.47% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 1,255,509 6.98%
NOSH 327,903 327,903 327,903 327,903 327,905 308,556 308,479 1.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.46% 10.93% 10.92% 13.08% 15.80% 13.66% 10.45% -
ROE 0.04% 2.91% 3.74% 4.57% 6.04% 4.71% 3.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 88.11 207.70 247.53 214.48 203.29 183.36 168.28 -10.21%
EPS 0.21 16.14 20.18 22.33 26.44 20.99 14.53 -50.61%
DPS 17.00 0.17 17.00 15.00 15.00 15.00 13.00 4.56%
NAPS 5.99 5.54 5.39 4.89 4.38 4.46 4.07 6.64%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 84.47 199.04 237.03 205.22 191.95 172.54 158.31 -9.93%
EPS 0.20 15.47 19.32 21.36 24.96 19.75 13.67 -50.51%
DPS 16.30 0.16 16.28 14.35 14.16 14.11 12.23 4.89%
NAPS 5.743 5.3091 5.1614 4.6789 4.1359 4.1969 3.8289 6.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 8.86 7.49 10.32 10.64 9.40 9.25 5.70 -
P/RPS 10.06 3.61 4.17 4.96 4.62 5.04 3.39 19.85%
P/EPS 4,207.56 46.40 51.15 47.66 35.55 44.07 39.23 117.81%
EY 0.02 2.16 1.96 2.10 2.81 2.27 2.55 -55.39%
DY 1.92 0.02 1.65 1.41 1.60 1.62 2.28 -2.82%
P/NAPS 1.48 1.35 1.91 2.18 2.15 2.07 1.40 0.92%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 24/11/20 26/11/19 12/11/18 09/11/17 08/11/16 17/11/15 -
Price 9.00 8.24 10.64 10.56 9.80 9.65 6.20 -
P/RPS 10.21 3.97 4.30 4.92 4.82 5.26 3.68 18.52%
P/EPS 4,274.05 51.05 52.74 47.30 37.07 45.97 42.67 115.35%
EY 0.02 1.96 1.90 2.11 2.70 2.18 2.34 -54.75%
DY 1.89 0.02 1.60 1.42 1.53 1.55 2.10 -1.73%
P/NAPS 1.50 1.49 1.97 2.16 2.24 2.16 1.52 -0.22%

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