[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -70.87%
YoY- -17.44%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,094,613 2,280,580 1,521,081 739,195 2,807,905 2,104,137 1,431,225 67.28%
PBT 332,695 251,836 184,825 78,757 285,171 246,200 173,227 54.57%
Tax -37,753 -39,650 -23,851 -13,257 -42,902 -34,892 -18,610 60.32%
NP 294,942 212,186 160,974 65,500 242,269 211,308 154,617 53.87%
-
NP to SH 177,702 125,567 90,779 37,654 129,278 124,159 86,597 61.55%
-
Tax Rate 11.35% 15.74% 12.90% 16.83% 15.04% 14.17% 10.74% -
Total Cost 2,799,671 2,068,394 1,360,107 673,695 2,565,636 1,892,829 1,276,608 68.87%
-
Net Worth 1,216,021 1,176,862 1,145,575 1,106,234 985,853 869,950 831,510 28.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 39,395 39,403 13,137 13,138 24,282 24,644 12,485 115.28%
Div Payout % 22.17% 31.38% 14.47% 34.89% 18.78% 19.85% 14.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,216,021 1,176,862 1,145,575 1,106,234 985,853 869,950 831,510 28.86%
NOSH 262,639 262,692 262,746 262,763 242,821 246,445 249,702 3.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.53% 9.30% 10.58% 8.86% 8.63% 10.04% 10.80% -
ROE 14.61% 10.67% 7.92% 3.40% 13.11% 14.27% 10.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,178.27 868.16 578.92 281.32 1,156.37 853.80 573.17 61.74%
EPS 67.66 47.80 34.55 14.33 53.24 50.38 34.68 56.19%
DPS 15.00 15.00 5.00 5.00 10.00 10.00 5.00 108.14%
NAPS 4.63 4.48 4.36 4.21 4.06 3.53 3.33 24.59%
Adjusted Per Share Value based on latest NOSH - 262,763
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 983.25 724.61 483.29 234.86 892.15 668.55 454.74 67.29%
EPS 56.46 39.90 28.84 11.96 41.08 39.45 27.51 61.56%
DPS 12.52 12.52 4.17 4.17 7.72 7.83 3.97 115.20%
NAPS 3.8637 3.7392 3.6398 3.5148 3.1323 2.7641 2.642 28.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.02 4.00 5.05 3.98 5.00 5.35 5.65 -
P/RPS 0.34 0.46 0.87 1.41 0.43 0.63 0.99 -50.99%
P/EPS 5.94 8.37 14.62 27.77 9.39 10.62 16.29 -48.99%
EY 16.83 11.95 6.84 3.60 10.65 9.42 6.14 95.97%
DY 3.73 3.75 0.99 1.26 2.00 1.87 0.88 162.13%
P/NAPS 0.87 0.89 1.16 0.95 1.23 1.52 1.70 -36.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 22/05/08 26/02/08 28/11/07 28/08/07 23/05/07 28/02/07 -
Price 4.10 4.10 4.28 4.18 3.94 5.35 5.55 -
P/RPS 0.35 0.47 0.74 1.49 0.34 0.63 0.97 -49.34%
P/EPS 6.06 8.58 12.39 29.17 7.40 10.62 16.00 -47.68%
EY 16.50 11.66 8.07 3.43 13.51 9.42 6.25 91.12%
DY 3.66 3.66 1.17 1.20 2.54 1.87 0.90 154.99%
P/NAPS 0.89 0.92 0.98 0.99 0.97 1.52 1.67 -34.29%

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