[HLIND] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -6.22%
YoY- -19.5%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,532,534 2,252,404 2,892,397 2,861,354 2,759,049 2,532,482 2,284,137 7.53%
PBT 515,828 330,454 548,642 446,928 498,045 443,266 380,029 5.22%
Tax -116,985 -87,088 -102,217 -93,646 -87,764 -70,445 -55,352 13.27%
NP 398,842 243,366 446,425 353,281 410,281 372,821 324,677 3.48%
-
NP to SH 295,094 184,349 336,057 265,306 329,574 304,053 276,874 1.06%
-
Tax Rate 22.68% 26.35% 18.63% 20.95% 17.62% 15.89% 14.57% -
Total Cost 3,133,692 2,009,037 2,445,972 2,508,073 2,348,768 2,159,661 1,959,460 8.13%
-
Net Worth 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 5.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 239,088 217,998 217,898 175,846 209,268 194,259 185,382 4.32%
Div Payout % 81.02% 118.25% 64.84% 66.28% 63.50% 63.89% 66.96% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 5.75%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,905 -0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.29% 10.80% 15.43% 12.35% 14.87% 14.72% 14.21% -
ROE 14.28% 9.41% 17.36% 14.90% 19.88% 21.51% 18.75% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,122.90 716.37 920.34 911.23 878.95 816.96 739.27 7.21%
EPS 93.81 58.64 106.95 84.49 105.00 98.13 89.69 0.75%
DPS 76.00 69.33 69.33 56.00 66.67 62.67 60.00 4.01%
NAPS 6.57 6.23 6.16 5.67 5.28 4.56 4.78 5.44%
Adjusted Per Share Value based on latest NOSH - 327,903
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,077.31 686.91 882.09 872.62 841.42 772.33 696.59 7.53%
EPS 89.99 56.22 102.49 80.91 100.51 92.73 84.44 1.06%
DPS 72.91 66.48 66.45 53.63 63.82 59.24 56.54 4.32%
NAPS 6.3033 5.9738 5.904 5.4298 5.0546 4.3109 4.504 5.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 9.00 9.10 9.39 7.54 9.96 10.88 9.37 -
P/RPS 0.80 1.27 1.02 0.83 1.13 1.33 1.27 -7.41%
P/EPS 9.59 15.52 8.78 8.92 9.49 11.09 10.46 -1.43%
EY 10.42 6.44 11.39 11.21 10.54 9.02 9.56 1.44%
DY 8.44 7.62 7.38 7.43 6.69 5.76 6.40 4.71%
P/NAPS 1.37 1.46 1.52 1.33 1.89 2.39 1.96 -5.79%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 28/05/21 22/05/20 28/05/19 24/04/18 25/04/17 -
Price 9.20 8.99 9.52 8.16 10.76 11.00 9.75 -
P/RPS 0.82 1.25 1.03 0.90 1.22 1.35 1.32 -7.62%
P/EPS 9.81 15.33 8.90 9.66 10.25 11.21 10.88 -1.70%
EY 10.20 6.52 11.23 10.35 9.76 8.92 9.19 1.75%
DY 8.26 7.71 7.28 6.86 6.20 5.70 6.15 5.03%
P/NAPS 1.40 1.44 1.55 1.44 2.04 2.41 2.04 -6.07%

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