[HLIND] QoQ Quarter Result on 2014-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 551,053 535,558 524,487 536,321 506,284 499,346 516,529 4.41% QoQ % 2.89% 2.11% -2.21% 5.93% 1.39% -3.33% - Horiz. % 106.68% 103.68% 101.54% 103.83% 98.02% 96.67% 100.00%
PBT 68,256 87,194 74,997 61,342 62,357 57,575 56,403 13.57% QoQ % -21.72% 16.26% 22.26% -1.63% 8.31% 2.08% - Horiz. % 121.01% 154.59% 132.97% 108.76% 110.56% 102.08% 100.00%
Tax -11,961 -39,294 -14,919 -6,432 -7,611 -6,894 -8,770 23.01% QoQ % 69.56% -163.38% -131.95% 15.49% -10.40% 21.39% - Horiz. % 136.39% 448.05% 170.11% 73.34% 86.78% 78.61% 100.00%
NP 56,295 47,900 60,078 54,910 54,746 50,681 47,633 11.79% QoQ % 17.53% -20.27% 9.41% 0.30% 8.02% 6.40% - Horiz. % 118.18% 100.56% 126.13% 115.28% 114.93% 106.40% 100.00%
NP to SH 46,032 35,620 48,169 43,478 45,842 42,108 36,074 17.66% QoQ % 29.23% -26.05% 10.79% -5.16% 8.87% 16.73% - Horiz. % 127.60% 98.74% 133.53% 120.52% 127.08% 116.73% 100.00%
Tax Rate 17.52 % 45.07 % 19.89 % 10.49 % 12.21 % 11.97 % 15.55 % 8.28% QoQ % -61.13% 126.60% 89.61% -14.09% 2.01% -23.02% - Horiz. % 112.67% 289.84% 127.91% 67.46% 78.52% 76.98% 100.00%
Total Cost 494,758 487,658 464,409 481,411 451,538 448,665 468,896 3.65% QoQ % 1.46% 5.01% -3.53% 6.62% 0.64% -4.31% - Horiz. % 105.52% 104.00% 99.04% 102.67% 96.30% 95.69% 100.00%
Net Worth 1,190,110 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 -1.03% QoQ % 4.30% -13.14% 4.17% -0.46% 3.80% 1.00% - Horiz. % 98.47% 94.41% 108.69% 104.35% 104.83% 101.00% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 52,414 - 37,005 - 46,242 - 30,832 42.48% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 170.00% 0.00% 120.02% 0.00% 149.98% 0.00% 100.00%
Div Payout % 113.86 % - % 76.82 % - % 100.87 % - % 85.47 % 21.09% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.22% 0.00% 89.88% 0.00% 118.02% 0.00% 100.00%
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,190,110 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 -1.03% QoQ % 4.30% -13.14% 4.17% -0.46% 3.80% 1.00% - Horiz. % 98.47% 94.41% 108.69% 104.35% 104.83% 101.00% 100.00%
NOSH 308,318 308,398 308,380 308,354 308,285 308,257 308,324 -0.00% QoQ % -0.03% 0.01% 0.01% 0.02% 0.01% -0.02% - Horiz. % 100.00% 100.02% 100.02% 100.01% 99.99% 99.98% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.22 % 8.94 % 11.45 % 10.24 % 10.81 % 10.15 % 9.22 % 7.11% QoQ % 14.32% -21.92% 11.82% -5.27% 6.50% 10.09% - Horiz. % 110.85% 96.96% 124.19% 111.06% 117.25% 110.09% 100.00%
ROE 3.87 % 3.12 % 3.67 % 3.45 % 3.62 % 3.45 % 2.98 % 19.05% QoQ % 24.04% -14.99% 6.38% -4.70% 4.93% 15.77% - Horiz. % 129.87% 104.70% 123.15% 115.77% 121.48% 115.77% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 178.73 173.66 170.08 173.93 164.23 161.99 167.53 4.41% QoQ % 2.92% 2.10% -2.21% 5.91% 1.38% -3.31% - Horiz. % 106.69% 103.66% 101.52% 103.82% 98.03% 96.69% 100.00%
EPS 14.93 11.55 15.62 14.10 14.87 13.66 11.70 17.66% QoQ % 29.26% -26.06% 10.78% -5.18% 8.86% 16.75% - Horiz. % 127.61% 98.72% 133.50% 120.51% 127.09% 116.75% 100.00%
DPS 17.00 0.00 12.00 0.00 15.00 0.00 10.00 42.49% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 170.00% 0.00% 120.00% 0.00% 150.00% 0.00% 100.00%
NAPS 3.8600 3.7000 4.2600 4.0900 4.1100 3.9600 3.9200 -1.02% QoQ % 4.32% -13.15% 4.16% -0.49% 3.79% 1.02% - Horiz. % 98.47% 94.39% 108.67% 104.34% 104.85% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 168.05 163.33 159.95 163.56 154.40 152.28 157.52 4.41% QoQ % 2.89% 2.11% -2.21% 5.93% 1.39% -3.33% - Horiz. % 106.68% 103.69% 101.54% 103.83% 98.02% 96.67% 100.00%
EPS 14.04 10.86 14.69 13.26 13.98 12.84 11.00 17.68% QoQ % 29.28% -26.07% 10.78% -5.15% 8.88% 16.73% - Horiz. % 127.64% 98.73% 133.55% 120.55% 127.09% 116.73% 100.00%
DPS 15.98 0.00 11.29 0.00 14.10 0.00 9.40 42.49% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 170.00% 0.00% 120.11% 0.00% 150.00% 0.00% 100.00%
NAPS 3.6295 3.4799 4.0064 3.8462 3.8641 3.7227 3.6859 -1.02% QoQ % 4.30% -13.14% 4.17% -0.46% 3.80% 1.00% - Horiz. % 98.47% 94.41% 108.70% 104.35% 104.83% 101.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.4800 4.4900 8.4200 6.6800 6.4700 4.8400 5.4200 -
P/RPS 2.51 2.59 4.95 3.84 3.94 2.99 3.24 -15.66% QoQ % -3.09% -47.68% 28.91% -2.54% 31.77% -7.72% - Horiz. % 77.47% 79.94% 152.78% 118.52% 121.60% 92.28% 100.00%
P/EPS 30.01 38.87 53.91 47.38 43.51 35.43 46.32 -25.15% QoQ % -22.79% -27.90% 13.78% 8.89% 22.81% -23.51% - Horiz. % 64.79% 83.92% 116.39% 102.29% 93.93% 76.49% 100.00%
EY 3.33 2.57 1.86 2.11 2.30 2.82 2.16 33.49% QoQ % 29.57% 38.17% -11.85% -8.26% -18.44% 30.56% - Horiz. % 154.17% 118.98% 86.11% 97.69% 106.48% 130.56% 100.00%
DY 3.79 0.00 1.43 0.00 2.32 0.00 1.85 61.37% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 204.86% 0.00% 77.30% 0.00% 125.41% 0.00% 100.00%
P/NAPS 1.16 1.21 1.98 1.63 1.57 1.22 1.38 -10.94% QoQ % -4.13% -38.89% 21.47% 3.82% 28.69% -11.59% - Horiz. % 84.06% 87.68% 143.48% 118.12% 113.77% 88.41% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/04/15 22/01/15 11/11/14 25/08/14 28/04/14 28/01/14 22/11/13 -
Price 4.8000 4.3500 4.6200 7.0800 6.5000 5.3100 5.1900 -
P/RPS 2.69 2.50 2.72 4.07 3.96 3.28 3.10 -9.03% QoQ % 7.60% -8.09% -33.17% 2.78% 20.73% 5.81% - Horiz. % 86.77% 80.65% 87.74% 131.29% 127.74% 105.81% 100.00%
P/EPS 32.15 37.66 29.58 50.21 43.71 38.87 44.36 -19.33% QoQ % -14.63% 27.32% -41.09% 14.87% 12.45% -12.38% - Horiz. % 72.48% 84.90% 66.68% 113.19% 98.53% 87.62% 100.00%
EY 3.11 2.66 3.38 1.99 2.29 2.57 2.25 24.11% QoQ % 16.92% -21.30% 69.85% -13.10% -10.89% 14.22% - Horiz. % 138.22% 118.22% 150.22% 88.44% 101.78% 114.22% 100.00%
DY 3.54 0.00 2.60 0.00 2.31 0.00 1.93 49.90% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 183.42% 0.00% 134.72% 0.00% 119.69% 0.00% 100.00%
P/NAPS 1.24 1.18 1.08 1.73 1.58 1.34 1.32 -4.09% QoQ % 5.08% 9.26% -37.57% 9.49% 17.91% 1.52% - Horiz. % 93.94% 89.39% 81.82% 131.06% 119.70% 101.52% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q4 FY2014.pdf 
