[HLIND] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.65%
YoY- 72.94%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 573,603 527,800 536,321 535,847 584,547 537,429 391,303 6.57%
PBT 97,299 70,053 61,342 58,690 59,371 61,250 45,659 13.42%
Tax -13,716 -15,804 -6,432 4,069 -20,955 7,040 36,178 -
NP 83,583 54,249 54,910 62,759 38,416 68,290 81,837 0.35%
-
NP to SH 69,494 43,411 43,478 50,121 28,982 54,945 50,921 5.31%
-
Tax Rate 14.10% 22.56% 10.49% -6.93% 35.30% -11.49% -79.24% -
Total Cost 490,020 473,551 481,411 473,088 546,131 469,139 309,466 7.95%
-
Net Worth 1,301,662 1,187,019 1,261,170 1,168,975 924,837 1,556,119 1,388,754 -1.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,301,662 1,187,019 1,261,170 1,168,975 924,837 1,556,119 1,388,754 -1.07%
NOSH 308,450 308,316 308,354 308,436 308,279 437,112 261,535 2.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.57% 10.28% 10.24% 11.71% 6.57% 12.71% 20.91% -
ROE 5.34% 3.66% 3.45% 4.29% 3.13% 3.53% 3.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 185.96 171.19 173.93 173.73 189.62 122.95 149.62 3.68%
EPS 22.53 14.08 14.10 16.25 9.40 12.57 19.47 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 3.85 4.09 3.79 3.00 3.56 5.31 -3.75%
Adjusted Per Share Value based on latest NOSH - 308,436
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.93 160.96 163.56 163.42 178.27 163.90 119.33 6.57%
EPS 21.19 13.24 13.26 15.29 8.84 16.76 15.53 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9697 3.62 3.8462 3.565 2.8205 4.7457 4.2353 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.33 4.43 6.68 4.52 3.93 4.01 4.54 -
P/RPS 4.48 2.59 3.84 2.60 2.07 3.26 3.03 6.72%
P/EPS 36.97 31.46 47.38 27.82 41.80 31.90 23.32 7.97%
EY 2.70 3.18 2.11 3.60 2.39 3.13 4.29 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.15 1.63 1.19 1.31 1.13 0.85 15.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 21/08/15 25/08/14 26/08/13 27/08/12 18/08/11 23/08/10 -
Price 9.48 4.99 7.08 5.15 4.93 3.98 5.07 -
P/RPS 5.10 2.91 4.07 2.96 2.60 3.24 3.39 7.03%
P/EPS 42.08 35.44 50.21 31.69 52.44 31.66 26.04 8.31%
EY 2.38 2.82 1.99 3.16 1.91 3.16 3.84 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.30 1.73 1.36 1.64 1.12 0.95 15.43%

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