[HLIND] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Announcement Date
21-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 54.94%
YoY- 4.67%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,899,362 1,713,103 1,617,026 1,611,098 1,522,159 1,661,369 1,588,077 3.02%
PBT 332,450 285,022 245,845 230,447 176,335 159,472 153,505 13.73%
Tax -52,834 -41,514 -38,848 -66,174 -23,275 -30,076 -24,726 13.48%
NP 279,616 243,508 206,997 164,273 153,060 129,396 128,779 13.78%
-
NP to SH 228,040 207,656 177,728 129,821 124,024 97,470 102,993 14.15%
-
Tax Rate 15.89% 14.57% 15.80% 28.72% 13.20% 18.86% 16.11% -
Total Cost 1,619,746 1,469,595 1,410,029 1,446,825 1,369,099 1,531,973 1,459,298 1.75%
-
Net Worth 1,413,545 1,476,881 1,319,930 1,190,282 1,267,376 1,134,734 1,165,638 3.26%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 145,694 139,036 129,525 89,425 77,090 80,171 70,925 12.74%
Div Payout % 63.89% 66.96% 72.88% 68.88% 62.16% 82.25% 68.86% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,413,545 1,476,881 1,319,930 1,190,282 1,267,376 1,134,734 1,165,638 3.26%
NOSH 327,903 327,905 308,394 308,363 308,363 308,351 308,370 1.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.72% 14.21% 12.80% 10.20% 10.06% 7.79% 8.11% -
ROE 16.13% 14.06% 13.46% 10.91% 9.79% 8.59% 8.84% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 612.72 554.45 524.34 522.47 493.62 538.79 514.99 2.93%
EPS 73.60 67.27 57.63 42.10 40.22 31.61 33.40 14.06%
DPS 47.00 45.00 42.00 29.00 25.00 26.00 23.00 12.64%
NAPS 4.56 4.78 4.28 3.86 4.11 3.68 3.78 3.17%
Adjusted Per Share Value based on latest NOSH - 308,318
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 603.48 544.30 513.78 511.89 483.63 527.87 504.58 3.02%
EPS 72.45 65.98 56.47 41.25 39.41 30.97 32.72 14.15%
DPS 46.29 44.18 41.15 28.41 24.49 25.47 22.53 12.74%
NAPS 4.4912 4.6925 4.1938 3.7819 4.0268 3.6054 3.7036 3.26%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 10.88 9.37 6.82 4.48 6.47 4.30 4.03 -
P/RPS 1.78 1.69 1.30 0.86 1.31 0.80 0.78 14.73%
P/EPS 14.79 13.94 11.83 10.64 16.09 13.60 12.07 3.44%
EY 6.76 7.17 8.45 9.40 6.22 7.35 8.29 -3.34%
DY 4.32 4.80 6.16 6.47 3.86 6.05 5.71 -4.54%
P/NAPS 2.39 1.96 1.59 1.16 1.57 1.17 1.07 14.32%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 19/04/16 21/04/15 28/04/14 30/04/13 26/04/12 -
Price 11.00 9.75 6.84 4.80 6.50 4.23 4.16 -
P/RPS 1.80 1.76 1.30 0.92 1.32 0.79 0.81 14.22%
P/EPS 14.95 14.51 11.87 11.40 16.16 13.38 12.46 3.08%
EY 6.69 6.89 8.43 8.77 6.19 7.47 8.03 -2.99%
DY 4.27 4.62 6.14 6.04 3.85 6.15 5.53 -4.21%
P/NAPS 2.41 2.04 1.60 1.24 1.58 1.15 1.10 13.95%

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