[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 38.37%
YoY- 9.82%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,375,761 672,914 2,502,966 1,899,362 1,261,737 629,426 2,282,115 -28.57%
PBT 235,098 107,843 464,397 332,450 235,049 117,544 192,309 14.28%
Tax -40,849 -19,818 -62,045 -52,834 -36,026 -18,074 -41,350 -0.80%
NP 194,249 88,025 402,352 279,616 199,023 99,470 150,959 18.24%
-
NP to SH 156,785 70,046 334,593 228,040 164,804 81,859 103,087 32.15%
-
Tax Rate 17.38% 18.38% 13.36% 15.89% 15.33% 15.38% 21.50% -
Total Cost 1,181,512 584,889 2,100,614 1,619,746 1,062,714 529,956 2,131,156 -32.44%
-
Net Worth 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 15.02%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 47,090 47,061 146,837 145,694 46,422 46,443 139,299 -51.37%
Div Payout % 30.04% 67.19% 43.89% 63.89% 28.17% 56.74% 135.13% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 15.02%
NOSH 327,903 327,903 327,903 327,903 327,905 327,905 327,905 -0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.12% 13.08% 16.08% 14.72% 15.77% 15.80% 6.61% -
ROE 10.01% 4.57% 22.74% 16.13% 11.99% 6.04% 8.12% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 438.23 214.48 801.15 612.72 407.69 203.29 737.22 -29.23%
EPS 49.96 22.33 107.77 73.60 53.21 26.44 33.37 30.77%
DPS 15.00 15.00 47.00 47.00 15.00 15.00 45.00 -51.82%
NAPS 4.99 4.89 4.71 4.56 4.44 4.38 4.10 13.95%
Adjusted Per Share Value based on latest NOSH - 327,903
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 419.56 205.22 763.33 579.25 384.79 191.95 695.97 -28.57%
EPS 47.81 21.36 102.04 69.54 50.26 24.96 31.44 32.13%
DPS 14.36 14.35 44.78 44.43 14.16 14.16 42.48 -51.37%
NAPS 4.7775 4.6789 4.4876 4.3109 4.1906 4.1359 3.8706 15.02%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 8.50 10.64 11.36 10.88 9.69 9.40 10.14 -
P/RPS 1.94 4.96 1.42 1.78 2.38 4.62 1.38 25.41%
P/EPS 17.02 47.66 10.61 14.79 18.20 35.55 30.45 -32.07%
EY 5.88 2.10 9.43 6.76 5.50 2.81 3.28 47.41%
DY 1.76 1.41 4.14 4.32 1.55 1.60 4.44 -45.94%
P/NAPS 1.70 2.18 2.41 2.39 2.18 2.15 2.47 -21.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 12/11/18 28/08/18 24/04/18 05/02/18 09/11/17 17/08/17 -
Price 9.42 10.56 11.46 11.00 9.50 9.80 9.78 -
P/RPS 2.15 4.92 1.43 1.80 2.33 4.82 1.33 37.61%
P/EPS 18.86 47.30 10.70 14.95 17.84 37.07 29.37 -25.50%
EY 5.30 2.11 9.35 6.69 5.61 2.70 3.41 34.07%
DY 1.59 1.42 4.10 4.27 1.58 1.53 4.60 -50.65%
P/NAPS 1.89 2.16 2.43 2.41 2.14 2.24 2.39 -14.44%

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