[HLIND] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 57.66%
YoY- 8.39%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,689,303 2,169,298 2,146,016 2,069,287 1,899,362 1,713,103 1,617,026 0.73%
PBT 247,841 411,482 335,196 373,534 332,450 285,022 245,845 0.13%
Tax -65,316 -76,663 -70,235 -65,823 -52,834 -41,514 -38,848 9.04%
NP 182,525 334,819 264,961 307,711 279,616 243,508 206,997 -2.07%
-
NP to SH 138,262 252,043 198,980 247,181 228,040 207,656 177,728 -4.09%
-
Tax Rate 26.35% 18.63% 20.95% 17.62% 15.89% 14.57% 15.80% -
Total Cost 1,506,778 1,834,479 1,881,055 1,761,576 1,619,746 1,469,595 1,410,029 1.11%
-
Net Worth 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 1,319,930 6.79%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 163,498 163,423 131,884 156,951 145,694 139,036 129,525 3.95%
Div Payout % 118.25% 64.84% 66.28% 63.50% 63.89% 66.96% 72.88% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 1,319,930 6.79%
NOSH 327,903 327,903 327,903 327,903 327,903 327,905 308,394 1.02%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.80% 15.43% 12.35% 14.87% 14.72% 14.21% 12.80% -
ROE 7.06% 13.02% 11.18% 14.91% 16.13% 14.06% 13.46% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 537.27 690.25 683.42 659.21 612.72 554.45 524.34 0.40%
EPS 43.98 80.21 63.37 78.75 73.60 67.27 57.63 -4.40%
DPS 52.00 52.00 42.00 50.00 47.00 45.00 42.00 3.62%
NAPS 6.23 6.16 5.67 5.28 4.56 4.78 4.28 6.45%
Adjusted Per Share Value based on latest NOSH - 327,903
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 536.74 689.25 681.85 657.47 603.48 544.30 513.78 0.73%
EPS 43.93 80.08 63.22 78.54 72.45 65.98 56.47 -4.09%
DPS 51.95 51.92 41.90 49.87 46.29 44.18 41.15 3.95%
NAPS 6.2238 6.151 5.657 5.2661 4.4912 4.6925 4.1938 6.79%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 9.10 9.39 7.54 9.96 10.88 9.37 6.82 -
P/RPS 1.69 1.36 1.10 1.51 1.78 1.69 1.30 4.46%
P/EPS 20.69 11.71 11.90 12.65 14.79 13.94 11.83 9.76%
EY 4.83 8.54 8.40 7.91 6.76 7.17 8.45 -8.89%
DY 5.71 5.54 5.57 5.02 4.32 4.80 6.16 -1.25%
P/NAPS 1.46 1.52 1.33 1.89 2.39 1.96 1.59 -1.41%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 28/05/21 22/05/20 28/05/19 24/04/18 25/04/17 19/04/16 -
Price 8.99 9.52 8.16 10.76 11.00 9.75 6.84 -
P/RPS 1.67 1.38 1.19 1.63 1.80 1.76 1.30 4.26%
P/EPS 20.44 11.87 12.88 13.66 14.95 14.51 11.87 9.47%
EY 4.89 8.42 7.77 7.32 6.69 6.89 8.43 -8.67%
DY 5.78 5.46 5.15 4.65 4.27 4.62 6.14 -1.00%
P/NAPS 1.44 1.55 1.44 2.04 2.41 2.04 1.60 -1.73%

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