[HLIND] QoQ TTM Result on 31-Mar-2019 [#3]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 8.32%
YoY- 186.49%
Quarter Report
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,898,749 2,854,706 2,750,382 2,672,891 2,616,990 2,546,454 2,502,966 10.25%
PBT 501,958 502,000 500,774 505,482 464,447 454,696 464,397 5.30%
Tax -99,492 -95,847 -91,477 -75,034 -66,868 -63,789 -62,045 36.88%
NP 402,466 406,153 409,297 430,448 397,579 390,907 402,352 0.01%
-
NP to SH 311,751 320,390 327,085 353,735 326,575 322,780 334,593 -4.59%
-
Tax Rate 19.82% 19.09% 18.27% 14.84% 14.40% 14.03% 13.36% -
Total Cost 2,496,283 2,448,553 2,341,085 2,242,443 2,219,411 2,155,547 2,100,614 12.15%
-
Net Worth 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 10.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 163,244 163,244 156,927 156,927 146,257 146,257 145,640 7.88%
Div Payout % 52.36% 50.95% 47.98% 44.36% 44.79% 45.31% 43.53% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 10.96%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.88% 14.23% 14.88% 16.10% 15.19% 15.35% 16.08% -
ROE 18.12% 18.93% 20.11% 21.34% 20.85% 21.04% 22.74% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 923.19 909.16 875.94 851.50 833.60 811.63 801.15 9.88%
EPS 99.29 102.04 104.17 112.69 104.03 102.88 107.10 -4.90%
DPS 52.00 52.00 50.00 50.00 47.00 47.00 47.00 6.95%
NAPS 5.48 5.39 5.18 5.28 4.99 4.89 4.71 10.59%
Adjusted Per Share Value based on latest NOSH - 327,903
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 921.02 907.02 873.88 849.26 831.49 809.08 795.27 10.25%
EPS 99.05 101.80 103.92 112.39 103.76 102.56 106.31 -4.59%
DPS 51.87 51.87 49.86 49.86 46.47 46.47 46.27 7.89%
NAPS 5.4671 5.3773 5.1678 5.2661 4.9774 4.8746 4.6754 10.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 10.42 10.32 11.28 9.96 8.50 10.64 11.36 -
P/RPS 1.13 1.14 1.29 1.17 1.02 1.31 1.42 -14.09%
P/EPS 10.49 10.11 10.83 8.84 8.17 10.34 10.61 -0.75%
EY 9.53 9.89 9.23 11.31 12.24 9.67 9.43 0.70%
DY 4.99 5.04 4.43 5.02 5.53 4.42 4.14 13.21%
P/NAPS 1.90 1.91 2.18 1.89 1.70 2.18 2.41 -14.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 28/05/19 18/02/19 12/11/18 28/08/18 -
Price 9.40 10.64 10.50 10.76 9.42 10.56 11.46 -
P/RPS 1.02 1.17 1.20 1.26 1.13 1.30 1.43 -20.11%
P/EPS 9.47 10.43 10.08 9.55 9.06 10.26 10.70 -7.79%
EY 10.56 9.59 9.92 10.47 11.04 9.74 9.35 8.42%
DY 5.53 4.89 4.76 4.65 4.99 4.45 4.10 22.00%
P/NAPS 1.72 1.97 2.03 2.04 1.89 2.16 2.43 -20.52%

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