[HLIND] YoY TTM Result on 30-Sep-2009 [#1]

Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -8.99%
YoY- -63.53%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,188,832 1,941,131 2,228,319 2,525,291 3,181,194 2,803,202 2,720,948 -3.55%
PBT 198,765 265,816 276,292 68,265 341,994 265,861 305,710 -6.91%
Tax -42,061 9,226 31,132 -23,868 -38,779 -43,743 -30,221 5.65%
NP 156,704 275,042 307,424 44,397 303,215 222,118 275,489 -8.96%
-
NP to SH 119,391 207,013 199,258 68,317 187,315 121,326 146,696 -3.37%
-
Tax Rate 21.16% -3.47% -11.27% 34.96% 11.34% 16.45% 9.89% -
Total Cost 2,032,128 1,666,089 1,920,895 2,480,894 2,877,979 2,581,084 2,445,459 -3.03%
-
Net Worth 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 4.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 67,826 63,648 52,304 31,398 39,361 25,592 29,885 14.62%
Div Payout % 56.81% 30.75% 26.25% 45.96% 21.01% 21.09% 20.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 4.58%
NOSH 308,125 308,446 261,505 261,601 261,722 262,763 250,307 3.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.16% 14.17% 13.80% 1.76% 9.53% 7.92% 10.12% -
ROE 10.98% 18.04% 14.06% 5.23% 14.70% 10.97% 17.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 710.37 629.33 852.11 965.32 1,215.49 1,066.82 1,087.04 -6.83%
EPS 38.75 67.11 76.20 26.11 71.57 46.17 58.61 -6.65%
DPS 22.00 20.64 20.00 12.00 15.00 9.74 11.94 10.71%
NAPS 3.53 3.72 5.42 4.99 4.87 4.21 3.32 1.02%
Adjusted Per Share Value based on latest NOSH - 261,601
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 667.52 591.98 679.57 770.13 970.16 854.89 829.80 -3.55%
EPS 36.41 63.13 60.77 20.83 57.13 37.00 44.74 -3.37%
DPS 20.68 19.41 15.95 9.58 12.00 7.80 9.11 14.62%
NAPS 3.3171 3.4993 4.3225 3.981 3.8871 3.3737 2.5343 4.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.45 3.93 5.20 3.77 3.90 3.98 4.24 -
P/RPS 0.63 0.62 0.61 0.39 0.32 0.37 0.39 8.31%
P/EPS 11.48 5.86 6.82 14.44 5.45 8.62 7.23 8.00%
EY 8.71 17.08 14.65 6.93 18.35 11.60 13.82 -7.39%
DY 4.94 5.25 3.85 3.18 3.85 2.45 2.82 9.78%
P/NAPS 1.26 1.06 0.96 0.76 0.80 0.95 1.28 -0.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 21/11/11 16/11/10 17/11/09 18/11/08 28/11/07 07/11/06 -
Price 4.73 4.01 5.20 4.32 3.48 4.18 5.95 -
P/RPS 0.67 0.64 0.61 0.45 0.29 0.39 0.55 3.34%
P/EPS 12.21 5.97 6.82 16.54 4.86 9.05 10.15 3.12%
EY 8.19 16.74 14.65 6.05 20.57 11.05 9.85 -3.02%
DY 4.65 5.15 3.85 2.78 4.31 2.33 2.01 14.98%
P/NAPS 1.34 1.08 0.96 0.87 0.71 0.99 1.79 -4.70%

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