[HLIND] QoQ TTM Result on 31-Mar-2008 [#3]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -2.08%
YoY- -23.99%
Quarter Report
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,082,563 3,181,194 3,094,613 2,984,348 2,897,761 2,803,202 2,807,905 6.38%
PBT 252,487 341,994 332,695 290,807 296,769 265,861 285,171 -7.76%
Tax -34,731 -38,779 -37,753 -47,660 -48,143 -43,743 -42,902 -13.08%
NP 217,756 303,215 294,942 243,147 248,626 222,118 242,269 -6.83%
-
NP to SH 150,154 187,315 177,702 130,686 133,460 121,326 129,278 10.44%
-
Tax Rate 13.76% 11.34% 11.35% 16.39% 16.22% 16.45% 15.04% -
Total Cost 2,864,807 2,877,979 2,799,671 2,741,201 2,649,135 2,581,084 2,565,636 7.59%
-
Net Worth 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 975,734 18.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 39,361 39,361 39,413 39,413 25,592 25,592 24,969 35.26%
Div Payout % 26.21% 21.01% 22.18% 30.16% 19.18% 21.09% 19.31% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 975,734 18.90%
NOSH 261,704 261,722 262,380 262,749 262,734 262,763 240,328 5.81%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.06% 9.53% 9.53% 8.15% 8.58% 7.92% 8.63% -
ROE 11.85% 14.70% 14.63% 11.10% 11.65% 10.97% 13.25% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,177.88 1,215.49 1,179.44 1,135.82 1,102.92 1,066.82 1,168.36 0.54%
EPS 57.38 71.57 67.73 49.74 50.80 46.17 53.79 4.38%
DPS 15.00 15.00 15.00 15.00 9.74 9.74 10.39 27.59%
NAPS 4.84 4.87 4.63 4.48 4.36 4.21 4.06 12.36%
Adjusted Per Share Value based on latest NOSH - 262,749
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 940.08 970.16 943.76 910.13 883.73 854.89 856.32 6.38%
EPS 45.79 57.13 54.19 39.86 40.70 37.00 39.43 10.43%
DPS 12.00 12.00 12.02 12.02 7.80 7.80 7.61 35.28%
NAPS 3.8629 3.8871 3.7048 3.5898 3.4935 3.3737 2.9757 18.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.66 3.90 4.02 4.00 5.05 3.98 5.00 -
P/RPS 0.31 0.32 0.34 0.35 0.46 0.37 0.43 -19.51%
P/EPS 6.38 5.45 5.94 8.04 9.94 8.62 9.30 -22.12%
EY 15.68 18.35 16.85 12.43 10.06 11.60 10.76 28.38%
DY 4.10 3.85 3.73 3.75 1.93 2.45 2.08 56.88%
P/NAPS 0.76 0.80 0.87 0.89 1.16 0.95 1.23 -27.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 18/11/08 25/08/08 22/05/08 26/02/08 28/11/07 28/08/07 -
Price 3.50 3.48 4.10 4.10 4.28 4.18 3.94 -
P/RPS 0.30 0.29 0.35 0.36 0.39 0.39 0.34 -7.97%
P/EPS 6.10 4.86 6.05 8.24 8.43 9.05 7.32 -11.39%
EY 16.39 20.57 16.52 12.13 11.87 11.05 13.65 12.90%
DY 4.29 4.31 3.66 3.66 2.28 2.33 2.64 38.01%
P/NAPS 0.72 0.71 0.89 0.92 0.98 0.99 0.97 -17.94%

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