[HLIND] QoQ TTM Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -24.81%
YoY- 197.46%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,984,348 2,897,761 2,803,202 2,807,905 2,825,926 2,814,282 2,720,948 6.34%
PBT 290,807 296,769 265,861 285,171 330,366 331,866 305,710 -3.27%
Tax -47,660 -48,143 -43,743 -42,902 -33,941 -30,859 -30,221 35.44%
NP 243,147 248,626 222,118 242,269 296,425 301,007 275,489 -7.98%
-
NP to SH 130,686 133,460 121,326 129,278 171,927 167,553 146,696 -7.40%
-
Tax Rate 16.39% 16.22% 16.45% 15.04% 10.27% 9.30% 9.89% -
Total Cost 2,741,201 2,649,135 2,581,084 2,565,636 2,529,501 2,513,275 2,445,459 7.90%
-
Net Worth 1,177,116 1,145,524 1,106,234 975,734 879,269 831,810 831,020 26.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 39,413 25,592 25,592 24,969 24,969 29,885 29,885 20.24%
Div Payout % 30.16% 19.18% 21.09% 19.31% 14.52% 17.84% 20.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,177,116 1,145,524 1,106,234 975,734 879,269 831,810 831,020 26.09%
NOSH 262,749 262,734 262,763 240,328 249,084 249,792 250,307 3.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.15% 8.58% 7.92% 8.63% 10.49% 10.70% 10.12% -
ROE 11.10% 11.65% 10.97% 13.25% 19.55% 20.14% 17.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,135.82 1,102.92 1,066.82 1,168.36 1,134.52 1,126.65 1,087.04 2.96%
EPS 49.74 50.80 46.17 53.79 69.02 67.08 58.61 -10.35%
DPS 15.00 9.74 9.74 10.39 10.02 11.96 11.94 16.41%
NAPS 4.48 4.36 4.21 4.06 3.53 3.33 3.32 22.09%
Adjusted Per Share Value based on latest NOSH - 240,328
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 910.13 883.73 854.89 856.32 861.82 858.27 829.80 6.34%
EPS 39.86 40.70 37.00 39.43 52.43 51.10 44.74 -7.40%
DPS 12.02 7.80 7.80 7.61 7.61 9.11 9.11 20.27%
NAPS 3.5898 3.4935 3.3737 2.9757 2.6815 2.5368 2.5343 26.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.00 5.05 3.98 5.00 5.35 5.65 4.24 -
P/RPS 0.35 0.46 0.37 0.43 0.47 0.50 0.39 -6.95%
P/EPS 8.04 9.94 8.62 9.30 7.75 8.42 7.23 7.32%
EY 12.43 10.06 11.60 10.76 12.90 11.87 13.82 -6.81%
DY 3.75 1.93 2.45 2.08 1.87 2.12 2.82 20.90%
P/NAPS 0.89 1.16 0.95 1.23 1.52 1.70 1.28 -21.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 28/11/07 28/08/07 23/05/07 28/02/07 07/11/06 -
Price 4.10 4.28 4.18 3.94 5.35 5.55 5.95 -
P/RPS 0.36 0.39 0.39 0.34 0.47 0.49 0.55 -24.59%
P/EPS 8.24 8.43 9.05 7.32 7.75 8.27 10.15 -12.96%
EY 12.13 11.87 11.05 13.65 12.90 12.09 9.85 14.87%
DY 3.66 2.28 2.33 2.64 1.87 2.16 2.01 49.06%
P/NAPS 0.92 0.98 0.99 0.97 1.52 1.67 1.79 -35.81%

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