[HLIND] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -73.4%
YoY- 25.53%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 540,023 402,125 671,957 825,776 739,195 743,898 597,193 -1.66%
PBT 58,756 49,486 67,611 88,056 78,757 98,067 -34,856 -
Tax -15,038 21,044 -10,949 -14,283 -13,257 -12,416 -2,402 35.74%
NP 43,718 70,530 56,662 73,773 65,500 85,651 -37,258 -
-
NP to SH 33,136 45,502 40,522 47,267 37,654 45,606 -57,629 -
-
Tax Rate 25.59% -42.53% 16.19% 16.22% 16.83% 12.66% - -
Total Cost 496,305 331,595 615,295 752,003 673,695 658,247 634,451 -4.00%
-
Net Worth 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 33.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 33,929 26,150 18,312 13,086 13,138 12,515 7,904 27.46%
Div Payout % 102.39% 57.47% 45.19% 27.69% 34.89% 27.44% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 33.06%
NOSH 308,446 261,505 261,601 261,722 262,763 250,307 210,786 6.54%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.10% 17.54% 8.43% 8.93% 8.86% 11.51% -6.24% -
ROE 2.89% 3.21% 3.10% 3.71% 3.40% 5.49% -27.90% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 175.08 153.77 256.86 315.52 281.32 297.19 283.32 -7.70%
EPS 10.75 17.40 15.49 18.06 14.33 18.22 -22.95 -
DPS 11.00 10.00 7.00 5.00 5.00 5.00 3.75 19.63%
NAPS 3.72 5.42 4.99 4.87 4.21 3.32 0.98 24.88%
Adjusted Per Share Value based on latest NOSH - 261,722
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 164.69 122.64 204.93 251.84 225.43 226.87 182.12 -1.66%
EPS 10.11 13.88 12.36 14.41 11.48 13.91 -17.58 -
DPS 10.35 7.98 5.58 3.99 4.01 3.82 2.41 27.47%
NAPS 3.4993 4.3225 3.981 3.8871 3.3737 2.5343 0.63 33.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.93 5.20 3.77 3.90 3.98 4.24 3.08 -
P/RPS 2.24 3.38 1.47 1.24 1.41 1.43 1.09 12.74%
P/EPS 36.58 29.89 24.34 21.59 27.77 23.27 -11.27 -
EY 2.73 3.35 4.11 4.63 3.60 4.30 -8.88 -
DY 2.80 1.92 1.86 1.28 1.26 1.18 1.22 14.84%
P/NAPS 1.06 0.96 0.76 0.80 0.95 1.28 3.14 -16.54%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 16/11/10 17/11/09 18/11/08 28/11/07 07/11/06 21/11/05 -
Price 4.01 5.20 4.32 3.48 4.18 5.95 3.00 -
P/RPS 2.29 3.38 1.68 1.10 1.49 2.00 1.06 13.69%
P/EPS 37.33 29.89 27.89 19.27 29.17 32.66 -10.97 -
EY 2.68 3.35 3.59 5.19 3.43 3.06 -9.11 -
DY 2.74 1.92 1.62 1.44 1.20 0.84 1.25 13.96%
P/NAPS 1.08 0.96 0.87 0.71 0.99 1.79 3.06 -15.92%

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