[HLIND] YoY TTM Result on 30-Sep-2011 [#1]

Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -5.64%
YoY- 3.89%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,066,438 2,157,514 2,188,832 1,941,131 2,228,319 2,525,291 3,181,194 -6.93%
PBT 256,271 229,920 198,765 265,816 276,292 68,265 341,994 -4.69%
Tax -35,856 -23,359 -42,061 9,226 31,132 -23,868 -38,779 -1.29%
NP 220,415 206,561 156,704 275,042 307,424 44,397 303,215 -5.17%
-
NP to SH 179,597 163,113 119,391 207,013 199,258 68,317 187,315 -0.69%
-
Tax Rate 13.99% 10.16% 21.16% -3.47% -11.27% 34.96% 11.34% -
Total Cost 1,846,023 1,950,953 2,032,128 1,666,089 1,920,895 2,480,894 2,877,979 -7.13%
-
Net Worth 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 0.50%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 83,248 80,164 67,826 63,648 52,304 31,398 39,361 13.29%
Div Payout % 46.35% 49.15% 56.81% 30.75% 26.25% 45.96% 21.01% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 0.50%
NOSH 308,380 308,324 308,125 308,446 261,505 261,601 261,722 2.77%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.67% 9.57% 7.16% 14.17% 13.80% 1.76% 9.53% -
ROE 13.67% 13.50% 10.98% 18.04% 14.06% 5.23% 14.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 670.09 699.75 710.37 629.33 852.11 965.32 1,215.49 -9.44%
EPS 58.24 52.90 38.75 67.11 76.20 26.11 71.57 -3.37%
DPS 27.00 26.00 22.00 20.64 20.00 12.00 15.00 10.28%
NAPS 4.26 3.92 3.53 3.72 5.42 4.99 4.87 -2.20%
Adjusted Per Share Value based on latest NOSH - 308,446
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 630.20 657.97 667.52 591.98 679.57 770.13 970.16 -6.93%
EPS 54.77 49.74 36.41 63.13 60.77 20.83 57.13 -0.70%
DPS 25.39 24.45 20.68 19.41 15.95 9.58 12.00 13.29%
NAPS 4.0064 3.6859 3.3171 3.4993 4.3225 3.981 3.8871 0.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.42 5.42 4.45 3.93 5.20 3.77 3.90 -
P/RPS 1.26 0.77 0.63 0.62 0.61 0.39 0.32 25.64%
P/EPS 14.46 10.25 11.48 5.86 6.82 14.44 5.45 17.65%
EY 6.92 9.76 8.71 17.08 14.65 6.93 18.35 -14.99%
DY 3.21 4.80 4.94 5.25 3.85 3.18 3.85 -2.98%
P/NAPS 1.98 1.38 1.26 1.06 0.96 0.76 0.80 16.29%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 11/11/14 22/11/13 29/11/12 21/11/11 16/11/10 17/11/09 18/11/08 -
Price 4.62 5.19 4.73 4.01 5.20 4.32 3.48 -
P/RPS 0.69 0.74 0.67 0.64 0.61 0.45 0.29 15.53%
P/EPS 7.93 9.81 12.21 5.97 6.82 16.54 4.86 8.49%
EY 12.61 10.19 8.19 16.74 14.65 6.05 20.57 -7.82%
DY 5.84 5.01 4.65 5.15 3.85 2.78 4.31 5.19%
P/NAPS 1.08 1.32 1.34 1.08 0.96 0.87 0.71 7.23%

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