[HLIND] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Announcement Date
24-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- -12.61%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 2,397,802 2,438,572 2,044,420 1,950,268 2,510,654 2,635,233 1,957,964 -0.21%
PBT 105,414 199,249 51,201 -59,234 126,587 513,077 -74,571 -
Tax 36,500 -90,822 -42,194 -19,620 -126,587 -316,742 74,571 0.76%
NP 141,914 108,427 9,007 -78,854 0 196,335 0 -100.00%
-
NP to SH 72,383 108,427 9,007 -78,854 -70,024 196,335 -142,110 -
-
Tax Rate -34.63% 45.58% 82.41% - 100.00% 61.73% - -
Total Cost 2,255,888 2,330,145 2,035,413 2,029,122 2,510,654 2,438,898 1,957,964 -0.15%
-
Net Worth 810,809 283,160 1,737,064 93,656 207,642 622,251 469,209 -0.57%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 21,896 14,747 57,902 32,017 45,946 42,681 16,568 -0.29%
Div Payout % 30.25% 13.60% 642.86% 0.00% 0.00% 21.74% 0.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 810,809 283,160 1,737,064 93,656 207,642 622,251 469,209 -0.57%
NOSH 250,249 235,967 3,216,785 217,805 220,895 224,639 224,502 -0.11%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.92% 4.45% 0.44% -4.04% 0.00% 7.45% 0.00% -
ROE 8.93% 38.29% 0.52% -84.19% -33.72% 31.55% -30.29% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 958.16 1,033.44 63.55 895.42 1,136.58 1,173.09 872.14 -0.09%
EPS 29.41 45.95 0.28 -36.21 -31.70 87.40 -63.30 -
DPS 8.75 6.25 1.80 14.70 20.80 19.00 7.38 -0.18%
NAPS 3.24 1.20 0.54 0.43 0.94 2.77 2.09 -0.46%
Adjusted Per Share Value based on latest NOSH - 217,611
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 761.85 774.81 649.57 619.66 797.71 837.29 622.10 -0.21%
EPS 23.00 34.45 2.86 -25.05 -22.25 62.38 -45.15 -
DPS 6.96 4.69 18.40 10.17 14.60 13.56 5.26 -0.29%
NAPS 2.5762 0.8997 5.5192 0.2976 0.6597 1.9771 1.4908 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.38 4.60 3.98 5.30 4.78 11.30 0.00 -
P/RPS 0.35 0.45 6.26 0.59 0.42 0.96 0.00 -100.00%
P/EPS 11.69 10.01 1,421.43 -14.64 -15.08 12.93 0.00 -100.00%
EY 8.56 9.99 0.07 -6.83 -6.63 7.73 0.00 -100.00%
DY 2.59 1.36 0.45 2.77 4.35 1.68 0.00 -100.00%
P/NAPS 1.04 3.83 7.37 12.33 5.09 4.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 26/08/04 28/08/03 23/08/02 27/08/01 21/08/00 - -
Price 3.30 4.02 5.15 5.60 6.10 12.40 0.00 -
P/RPS 0.34 0.39 8.10 0.63 0.54 1.06 0.00 -100.00%
P/EPS 11.41 8.75 1,839.29 -15.47 -19.24 14.19 0.00 -100.00%
EY 8.76 11.43 0.05 -6.46 -5.20 7.05 0.00 -100.00%
DY 2.65 1.55 0.35 2.63 3.41 1.53 0.00 -100.00%
P/NAPS 1.02 3.35 9.54 13.02 6.49 4.48 0.00 -100.00%

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