[HLIND] QoQ Quarter Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 516,529 535,847 553,423 551,715 556,231 584,547 559,418 -5.17% QoQ % -3.61% -3.18% 0.31% -0.81% -4.84% 4.49% - Horiz. % 92.33% 95.79% 98.93% 98.62% 99.43% 104.49% 100.00%
PBT 56,403 58,690 65,957 48,870 44,645 59,371 49,666 8.84% QoQ % -3.90% -11.02% 34.96% 9.46% -24.80% 19.54% - Horiz. % 113.56% 118.17% 132.80% 98.40% 89.89% 119.54% 100.00%
Tax -8,770 4,069 -11,455 -7,203 -11,418 -20,955 -6,629 20.49% QoQ % -315.53% 135.52% -59.03% 36.92% 45.51% -216.11% - Horiz. % 132.30% -61.38% 172.80% 108.66% 172.24% 316.11% 100.00%
NP 47,633 62,759 54,502 41,667 33,227 38,416 43,037 6.99% QoQ % -24.10% 15.15% 30.80% 25.40% -13.51% -10.74% - Horiz. % 110.68% 145.83% 126.64% 96.82% 77.21% 89.26% 100.00%
NP to SH 36,074 50,121 44,892 32,026 20,552 28,982 33,599 4.85% QoQ % -28.03% 11.65% 40.17% 55.83% -29.09% -13.74% - Horiz. % 107.37% 149.17% 133.61% 95.32% 61.17% 86.26% 100.00%
Tax Rate 15.55 % -6.93 % 17.37 % 14.74 % 25.58 % 35.30 % 13.35 % 10.69% QoQ % 324.39% -139.90% 17.84% -42.38% -27.54% 164.42% - Horiz. % 116.48% -51.91% 130.11% 110.41% 191.61% 264.42% 100.00%
Total Cost 468,896 473,088 498,921 510,048 523,004 546,131 516,381 -6.22% QoQ % -0.89% -5.18% -2.18% -2.48% -4.23% 5.76% - Horiz. % 90.80% 91.62% 96.62% 98.77% 101.28% 105.76% 100.00%
Net Worth 1,208,633 1,168,975 1,134,632 1,106,576 1,087,684 924,837 1,165,938 2.42% QoQ % 3.39% 3.03% 2.54% 1.74% 17.61% -20.68% - Horiz. % 103.66% 100.26% 97.32% 94.91% 93.29% 79.32% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 30,832 - 49,331 - 30,812 - 37,013 -11.46% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.30% 0.00% 133.28% 0.00% 83.25% 0.00% 100.00%
Div Payout % 85.47 % - % 109.89 % - % 149.93 % - % 110.16 % -15.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.59% 0.00% 99.75% 0.00% 136.10% 0.00% 100.00%
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,208,633 1,168,975 1,134,632 1,106,576 1,087,684 924,837 1,165,938 2.42% QoQ % 3.39% 3.03% 2.54% 1.74% 17.61% -20.68% - Horiz. % 103.66% 100.26% 97.32% 94.91% 93.29% 79.32% 100.00%
NOSH 308,324 308,436 308,324 308,238 308,125 308,279 308,449 -0.03% QoQ % -0.04% 0.04% 0.03% 0.04% -0.05% -0.06% - Horiz. % 99.96% 100.00% 99.96% 99.93% 99.90% 99.94% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.22 % 11.71 % 9.85 % 7.55 % 5.97 % 6.57 % 7.69 % 12.85% QoQ % -21.26% 18.88% 30.46% 26.47% -9.13% -14.56% - Horiz. % 119.90% 152.28% 128.09% 98.18% 77.63% 85.44% 100.00%
ROE 2.98 % 4.29 % 3.96 % 2.89 % 1.89 % 3.13 % 2.88 % 2.30% QoQ % -30.54% 8.33% 37.02% 52.91% -39.62% 8.68% - Horiz. % 103.47% 148.96% 137.50% 100.35% 65.62% 108.68% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 167.53 173.73 179.49 178.99 180.52 189.62 181.36 -5.15% QoQ % -3.57% -3.21% 0.28% -0.85% -4.80% 4.55% - Horiz. % 92.37% 95.79% 98.97% 98.69% 99.54% 104.55% 100.00%
EPS 11.70 16.25 14.56 10.39 6.67 9.40 10.90 4.83% QoQ % -28.00% 11.61% 40.13% 55.77% -29.04% -13.76% - Horiz. % 107.34% 149.08% 133.58% 95.32% 61.19% 86.24% 100.00%
DPS 10.00 0.00 16.00 0.00 10.00 0.00 12.00 -11.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 133.33% 0.00% 83.33% 0.00% 100.00%
NAPS 3.9200 3.7900 3.6800 3.5900 3.5300 3.0000 3.7800 2.45% QoQ % 3.43% 2.99% 2.51% 1.70% 17.67% -20.63% - Horiz. % 103.70% 100.26% 97.35% 94.97% 93.39% 79.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.52 163.42 168.78 168.26 169.63 178.27 170.60 -5.17% QoQ % -3.61% -3.18% 0.31% -0.81% -4.85% 4.50% - Horiz. % 92.33% 95.79% 98.93% 98.63% 99.43% 104.50% 100.00%
EPS 11.00 15.29 13.69 9.77 6.27 8.84 10.25 4.82% QoQ % -28.06% 11.69% 40.12% 55.82% -29.07% -13.76% - Horiz. % 107.32% 149.17% 133.56% 95.32% 61.17% 86.24% 100.00%
DPS 9.40 0.00 15.04 0.00 9.40 0.00 11.29 -11.49% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.26% 0.00% 133.22% 0.00% 83.26% 0.00% 100.00%
NAPS 3.6859 3.5650 3.4603 3.3747 3.3171 2.8205 3.5557 2.42% QoQ % 3.39% 3.03% 2.54% 1.74% 17.61% -20.68% - Horiz. % 103.66% 100.26% 97.32% 94.91% 93.29% 79.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.4200 4.5200 4.3000 4.6200 4.4500 3.9300 4.0300 -
P/RPS 3.24 2.60 2.40 2.58 2.47 2.07 2.22 28.64% QoQ % 24.62% 8.33% -6.98% 4.45% 19.32% -6.76% - Horiz. % 145.95% 117.12% 108.11% 116.22% 111.26% 93.24% 100.00%
P/EPS 46.32 27.82 29.53 44.47 66.72 41.80 37.00 16.14% QoQ % 66.50% -5.79% -33.60% -33.35% 59.62% 12.97% - Horiz. % 125.19% 75.19% 79.81% 120.19% 180.32% 112.97% 100.00%
EY 2.16 3.60 3.39 2.25 1.50 2.39 2.70 -13.81% QoQ % -40.00% 6.19% 50.67% 50.00% -37.24% -11.48% - Horiz. % 80.00% 133.33% 125.56% 83.33% 55.56% 88.52% 100.00%
DY 1.85 0.00 3.72 0.00 2.25 0.00 2.98 -27.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.08% 0.00% 124.83% 0.00% 75.50% 0.00% 100.00%
P/NAPS 1.38 1.19 1.17 1.29 1.26 1.31 1.07 18.47% QoQ % 15.97% 1.71% -9.30% 2.38% -3.82% 22.43% - Horiz. % 128.97% 111.21% 109.35% 120.56% 117.76% 122.43% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 26/08/13 30/04/13 31/01/13 29/11/12 27/08/12 26/04/12 -
Price 5.1900 5.1500 4.2300 4.4000 4.7300 4.9300 4.1600 -
P/RPS 3.10 2.96 2.36 2.46 2.62 2.60 2.29 22.35% QoQ % 4.73% 25.42% -4.07% -6.11% 0.77% 13.54% - Horiz. % 135.37% 129.26% 103.06% 107.42% 114.41% 113.54% 100.00%
P/EPS 44.36 31.69 29.05 42.35 70.91 52.44 38.19 10.49% QoQ % 39.98% 9.09% -31.40% -40.28% 35.22% 37.31% - Horiz. % 116.16% 82.98% 76.07% 110.89% 185.68% 137.31% 100.00%
EY 2.25 3.16 3.44 2.36 1.41 1.91 2.62 -9.64% QoQ % -28.80% -8.14% 45.76% 67.38% -26.18% -27.10% - Horiz. % 85.88% 120.61% 131.30% 90.08% 53.82% 72.90% 100.00%
DY 1.93 0.00 3.78 0.00 2.11 0.00 2.88 -23.40% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 67.01% 0.00% 131.25% 0.00% 73.26% 0.00% 100.00%
P/NAPS 1.32 1.36 1.15 1.23 1.34 1.64 1.10 12.91% QoQ % -2.94% 18.26% -6.50% -8.21% -18.29% 49.09% - Horiz. % 120.00% 123.64% 104.55% 111.82% 121.82% 149.09% 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
HLI Q2 FY13.pdf 
