[HLIND] QoQ TTM Result on 30-Sep-2017 [#1]

Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 16.58%
YoY- -55.02%
Quarter Report
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,502,966 2,468,374 2,416,573 2,345,787 2,282,115 2,286,706 2,255,910 7.19%
PBT 464,397 239,736 244,937 218,412 192,309 382,321 362,487 18.01%
Tax -62,045 -52,670 -51,317 -45,292 -41,350 -55,230 -52,972 11.14%
NP 402,352 187,066 193,620 173,120 150,959 327,091 309,515 19.16%
-
NP to SH 334,593 123,470 134,457 120,180 103,087 277,150 261,580 17.88%
-
Tax Rate 13.36% 21.97% 20.95% 20.74% 21.50% 14.45% 14.61% -
Total Cost 2,100,614 2,281,308 2,222,953 2,172,667 2,131,156 1,959,615 1,946,395 5.22%
-
Net Worth 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 3.32%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 145,640 145,640 139,135 139,135 138,974 138,974 135,712 4.83%
Div Payout % 43.53% 117.96% 103.48% 115.77% 134.81% 50.14% 51.88% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 1,401,257 3.32%
NOSH 327,903 327,903 327,905 327,905 327,905 327,905 327,905 -0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.08% 7.58% 8.01% 7.38% 6.61% 14.30% 13.72% -
ROE 22.74% 8.73% 9.79% 8.86% 8.12% 18.77% 18.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 801.15 796.28 780.85 757.62 737.22 740.10 730.90 6.32%
EPS 107.10 39.83 43.45 38.81 33.30 89.70 84.75 16.93%
DPS 47.00 47.00 45.00 45.00 45.00 45.00 44.00 4.50%
NAPS 4.71 4.56 4.44 4.38 4.10 4.78 4.54 2.48%
Adjusted Per Share Value based on latest NOSH - 327,905
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 795.27 784.27 767.82 745.32 725.09 726.55 716.77 7.19%
EPS 106.31 39.23 42.72 38.18 32.75 88.06 83.11 17.88%
DPS 46.27 46.27 44.21 44.21 44.16 44.16 43.12 4.82%
NAPS 4.6754 4.4912 4.3659 4.3089 4.0325 4.6925 4.4522 3.32%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 11.36 10.88 9.69 9.40 10.14 9.37 9.40 -
P/RPS 1.42 1.37 1.24 1.24 1.38 1.27 1.29 6.62%
P/EPS 10.61 27.32 22.30 24.22 30.45 10.45 11.09 -2.91%
EY 9.43 3.66 4.48 4.13 3.28 9.57 9.02 3.01%
DY 4.14 4.32 4.64 4.79 4.44 4.80 4.68 -7.86%
P/NAPS 2.41 2.39 2.18 2.15 2.47 1.96 2.07 10.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/04/18 05/02/18 09/11/17 17/08/17 25/04/17 06/02/17 -
Price 11.46 11.00 9.50 9.80 9.78 9.75 9.76 -
P/RPS 1.43 1.38 1.22 1.29 1.33 1.32 1.34 4.44%
P/EPS 10.70 27.62 21.87 25.25 29.37 10.87 11.52 -4.81%
EY 9.35 3.62 4.57 3.96 3.41 9.20 8.68 5.09%
DY 4.10 4.27 4.74 4.59 4.60 4.62 4.51 -6.17%
P/NAPS 2.43 2.41 2.14 2.24 2.39 2.04 2.15 8.52%

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