[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2024 [#4]

Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- 33.96%
YoY- 33.48%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,111,424 2,337,765 1,579,423 835,878 3,416,400 2,649,401 1,726,055 48.16%
PBT 661,651 491,360 314,672 151,912 512,112 386,871 256,833 88.03%
Tax -146,824 -108,721 -67,033 -33,654 -118,559 -87,739 -53,814 95.37%
NP 514,827 382,639 247,639 118,258 393,553 299,132 203,019 86.06%
-
NP to SH 387,897 289,570 190,144 87,670 290,606 221,321 155,414 84.10%
-
Tax Rate 22.19% 22.13% 21.30% 22.15% 23.15% 22.68% 20.95% -
Total Cost 2,596,597 1,955,126 1,331,784 717,620 3,022,847 2,350,269 1,523,036 42.75%
-
Net Worth 2,108,135 2,108,349 2,152,035 2,114,279 2,029,331 2,066,856 1,997,233 3.67%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 336,672 336,706 220,237 62,925 179,336 179,316 62,905 206.28%
Div Payout % 86.79% 116.28% 115.83% 71.77% 61.71% 81.02% 40.48% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,108,135 2,108,349 2,152,035 2,114,279 2,029,331 2,066,856 1,997,233 3.67%
NOSH 314,647 327,903 327,903 327,903 327,903 327,903 327,903 -2.71%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 16.55% 16.37% 15.68% 14.15% 11.52% 11.29% 11.76% -
ROE 18.40% 13.73% 8.84% 4.15% 14.32% 10.71% 7.78% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 988.86 742.90 502.00 265.67 1,085.86 842.18 548.78 48.13%
EPS 123.28 92.03 60.44 27.86 92.38 70.36 49.41 84.06%
DPS 107.00 107.00 70.00 20.00 57.00 57.00 20.00 206.20%
NAPS 6.70 6.70 6.84 6.72 6.45 6.57 6.35 3.64%
Adjusted Per Share Value based on latest NOSH - 314,747
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 988.55 742.74 501.81 265.57 1,085.44 841.76 548.39 48.17%
EPS 123.24 92.00 60.41 27.85 92.33 70.32 49.38 84.09%
DPS 106.97 106.98 69.97 19.99 56.98 56.97 19.99 206.25%
NAPS 6.6979 6.6985 6.8373 6.7174 6.4475 6.5667 6.3455 3.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 11.12 10.26 9.21 8.89 8.96 9.00 9.20 -
P/RPS 1.12 1.38 1.83 3.35 0.83 1.07 1.68 -23.70%
P/EPS 9.02 11.15 15.24 31.90 9.70 12.79 18.62 -38.34%
EY 11.09 8.97 6.56 3.13 10.31 7.82 5.37 62.24%
DY 9.62 10.43 7.60 2.25 6.36 6.33 2.17 170.10%
P/NAPS 1.66 1.53 1.35 1.32 1.39 1.37 1.45 9.44%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 16/05/24 21/02/24 17/11/23 23/08/23 18/05/23 16/02/23 -
Price 11.24 10.84 9.58 9.25 8.93 9.20 8.95 -
P/RPS 1.14 1.46 1.91 3.48 0.82 1.09 1.63 -21.22%
P/EPS 9.12 11.78 15.85 33.20 9.67 13.08 18.11 -36.72%
EY 10.97 8.49 6.31 3.01 10.34 7.65 5.52 58.13%
DY 9.52 9.87 7.31 2.16 6.38 6.20 2.23 163.39%
P/NAPS 1.68 1.62 1.40 1.38 1.38 1.40 1.41 12.40%

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