[HLIND] QoQ Annualized 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- 13.57%
YoY- 11.83%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,029,545 2,031,750 2,066,116 2,047,040 2,215,158 2,215,892 2,224,924 -5.94%
PBT 235,113 227,956 225,612 215,373 212,629 187,030 178,580 20.14%
Tax -31,033 -31,328 -35,080 -23,218 -40,101 -37,242 -45,672 -22.72%
NP 204,080 196,628 190,532 192,155 172,528 149,788 132,908 33.13%
-
NP to SH 165,365 156,364 144,296 147,591 129,960 105,156 82,208 59.41%
-
Tax Rate 13.20% 13.74% 15.55% 10.78% 18.86% 19.91% 25.58% -
Total Cost 1,825,465 1,835,122 1,875,584 1,854,885 2,042,630 2,066,104 2,092,016 -8.69%
-
Net Worth 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 1,106,418 1,087,684 10.74%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 102,787 61,682 123,329 80,178 106,895 61,638 123,250 -11.40%
Div Payout % 62.16% 39.45% 85.47% 54.33% 82.25% 58.62% 149.93% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 1,106,418 1,087,684 10.74%
NOSH 308,363 308,410 308,324 308,380 308,351 308,194 308,125 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.06% 9.68% 9.22% 9.39% 7.79% 6.76% 5.97% -
ROE 13.05% 12.80% 11.94% 12.63% 11.45% 9.50% 7.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 658.17 658.78 670.11 663.80 718.39 718.99 722.08 -5.99%
EPS 53.63 50.70 46.80 47.86 42.15 34.12 26.68 59.34%
DPS 33.33 20.00 40.00 26.00 34.67 20.00 40.00 -11.46%
NAPS 4.11 3.96 3.92 3.79 3.68 3.59 3.53 10.68%
Adjusted Per Share Value based on latest NOSH - 308,436
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 618.95 619.62 630.10 624.28 675.55 675.78 678.53 -5.94%
EPS 50.43 47.69 44.01 45.01 39.63 32.07 25.07 59.41%
DPS 31.35 18.81 37.61 24.45 32.60 18.80 37.59 -11.40%
NAPS 3.8651 3.7246 3.6859 3.5644 3.4606 3.3742 3.3171 10.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.47 4.84 5.42 4.52 4.30 4.62 4.45 -
P/RPS 0.98 0.73 0.81 0.68 0.60 0.64 0.62 35.73%
P/EPS 12.06 9.55 11.58 9.44 10.20 13.54 16.68 -19.45%
EY 8.29 10.48 8.63 10.59 9.80 7.39 6.00 24.07%
DY 5.15 4.13 7.38 5.75 8.06 4.33 8.99 -31.04%
P/NAPS 1.57 1.22 1.38 1.19 1.17 1.29 1.26 15.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 31/01/13 29/11/12 -
Price 6.50 5.31 5.19 5.15 4.23 4.40 4.73 -
P/RPS 0.99 0.81 0.77 0.78 0.59 0.61 0.66 31.06%
P/EPS 12.12 10.47 11.09 10.76 10.04 12.90 17.73 -22.41%
EY 8.25 9.55 9.02 9.29 9.96 7.75 5.64 28.88%
DY 5.13 3.77 7.71 5.05 8.20 4.55 8.46 -28.38%
P/NAPS 1.58 1.34 1.32 1.36 1.15 1.23 1.34 11.62%

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