[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 116.73%
YoY- 48.7%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 524,487 2,058,480 1,522,159 1,015,875 516,529 2,047,040 1,661,369 -53.60%
PBT 74,997 237,677 176,335 113,978 56,403 215,373 159,472 -39.49%
Tax -14,919 -29,707 -23,275 -15,664 -8,770 -23,218 -30,076 -37.30%
NP 60,078 207,970 153,060 98,314 47,633 192,155 129,396 -40.01%
-
NP to SH 48,169 167,502 124,024 78,182 36,074 147,591 97,470 -37.46%
-
Tax Rate 19.89% 12.50% 13.20% 13.74% 15.55% 10.78% 18.86% -
Total Cost 464,409 1,850,510 1,369,099 917,561 468,896 1,854,885 1,531,973 -54.84%
-
Net Worth 1,313,700 1,261,198 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 10.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 37,005 77,090 77,090 30,841 30,832 80,178 80,171 -40.24%
Div Payout % 76.82% 46.02% 62.16% 39.45% 85.47% 54.33% 82.25% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,313,700 1,261,198 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 10.24%
NOSH 308,380 308,361 308,363 308,410 308,324 308,380 308,351 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.45% 10.10% 10.06% 9.68% 9.22% 9.39% 7.79% -
ROE 3.67% 13.28% 9.79% 6.40% 2.98% 12.63% 8.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 170.08 667.55 493.62 329.39 167.53 663.80 538.79 -53.60%
EPS 15.62 54.32 40.22 25.35 11.70 47.86 31.61 -37.46%
DPS 12.00 25.00 25.00 10.00 10.00 26.00 26.00 -40.24%
NAPS 4.26 4.09 4.11 3.96 3.92 3.79 3.68 10.23%
Adjusted Per Share Value based on latest NOSH - 308,257
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 159.95 627.77 464.21 309.81 157.52 624.28 506.66 -53.60%
EPS 14.69 51.08 37.82 23.84 11.00 45.01 29.73 -37.47%
DPS 11.29 23.51 23.51 9.41 9.40 24.45 24.45 -40.23%
NAPS 4.0064 3.8463 3.8651 3.7246 3.6859 3.5644 3.4606 10.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.42 6.68 6.47 4.84 5.42 4.52 4.30 -
P/RPS 4.95 1.00 1.31 1.47 3.24 0.68 0.80 236.66%
P/EPS 53.91 12.30 16.09 19.09 46.32 9.44 13.60 150.25%
EY 1.86 8.13 6.22 5.24 2.16 10.59 7.35 -59.95%
DY 1.43 3.74 3.86 2.07 1.85 5.75 6.05 -61.73%
P/NAPS 1.98 1.63 1.57 1.22 1.38 1.19 1.17 41.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 11/11/14 25/08/14 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 -
Price 4.62 7.08 6.50 5.31 5.19 5.15 4.23 -
P/RPS 2.72 1.06 1.32 1.61 3.10 0.78 0.79 127.84%
P/EPS 29.58 13.03 16.16 20.95 44.36 10.76 13.38 69.62%
EY 3.38 7.67 6.19 4.77 2.25 9.29 7.47 -41.03%
DY 2.60 3.53 3.85 1.88 1.93 5.05 6.15 -43.64%
P/NAPS 1.08 1.73 1.58 1.34 1.32 1.36 1.15 -4.09%

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