[HLIND] QoQ Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 672,914 603,604 637,625 632,311 629,426 569,012 585,824 9.67% QoQ % 11.48% -5.34% 0.84% 0.46% 10.62% -2.87% - Horiz. % 114.87% 103.04% 108.84% 107.94% 107.44% 97.13% 100.00%
PBT 107,843 131,948 97,401 117,504 117,544 -92,713 102,602 3.37% QoQ % -18.27% 35.47% -17.11% -0.03% 226.78% -190.36% - Horiz. % 105.11% 128.60% 94.93% 114.52% 114.56% -90.36% 100.00%
Tax -19,818 -9,211 -16,808 -17,952 -18,074 164 -15,455 18.01% QoQ % -115.16% 45.20% 6.37% 0.68% -11,120.73% 101.06% - Horiz. % 128.23% 59.60% 108.75% 116.16% 116.95% -1.06% 100.00%
NP 88,025 122,737 80,593 99,552 99,470 -92,549 87,147 0.67% QoQ % -28.28% 52.29% -19.04% 0.08% 207.48% -206.20% - Horiz. % 101.01% 140.84% 92.48% 114.23% 114.14% -106.20% 100.00%
NP to SH 70,046 106,554 63,236 82,944 81,859 -104,569 74,223 -3.78% QoQ % -34.26% 68.50% -23.76% 1.33% 178.28% -240.88% - Horiz. % 94.37% 143.56% 85.20% 111.75% 110.29% -140.88% 100.00%
Tax Rate 18.38 % 6.98 % 17.26 % 15.28 % 15.38 % - % 15.06 % 14.19% QoQ % 163.32% -59.56% 12.96% -0.65% 0.00% 0.00% - Horiz. % 122.05% 46.35% 114.61% 101.46% 102.12% 0.00% 100.00%
Total Cost 584,889 480,867 557,032 532,759 529,956 661,561 498,677 11.21% QoQ % 21.63% -13.67% 4.56% 0.53% -19.89% 32.66% - Horiz. % 117.29% 96.43% 111.70% 106.83% 106.27% 132.66% 100.00%
Net Worth 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 2.57% QoQ % 4.26% 4.10% 2.87% 1.32% 6.85% -14.06% - Horiz. % 103.88% 99.64% 95.71% 93.04% 91.83% 85.94% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 47,061 - 99,196 - 46,443 - 92,691 -36.33% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.77% 0.00% 107.02% 0.00% 50.11% 0.00% 100.00%
Div Payout % 67.19 % - % 156.87 % - % 56.74 % - % 124.88 % -33.82% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.80% 0.00% 125.62% 0.00% 45.44% 0.00% 100.00%
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 2.57% QoQ % 4.26% 4.10% 2.87% 1.32% 6.85% -14.06% - Horiz. % 103.88% 99.64% 95.71% 93.04% 91.83% 85.94% 100.00%
NOSH 313,745 312,420 309,988 309,481 309,626 309,555 308,971 1.03% QoQ % 0.42% 0.78% 0.16% -0.05% 0.02% 0.19% - Horiz. % 101.55% 101.12% 100.33% 100.17% 100.21% 100.19% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.08 % 20.33 % 12.64 % 15.74 % 15.80 % -16.26 % 14.88 % -8.23% QoQ % -35.66% 60.84% -19.70% -0.38% 197.17% -209.27% - Horiz. % 87.90% 136.63% 84.95% 105.78% 106.18% -109.27% 100.00%
ROE 4.57 % 7.24 % 4.47 % 6.04 % 6.04 % -8.24 % 5.03 % -6.19% QoQ % -36.88% 61.97% -25.99% 0.00% 173.30% -263.82% - Horiz. % 90.85% 143.94% 88.87% 120.08% 120.08% -163.82% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 214.48 193.20 205.69 204.31 203.29 183.82 189.60 8.56% QoQ % 11.01% -6.07% 0.68% 0.50% 10.59% -3.05% - Horiz. % 113.12% 101.90% 108.49% 107.76% 107.22% 96.95% 100.00%
EPS 22.33 34.11 20.40 26.77 26.44 -33.78 24.02 -4.74% QoQ % -34.54% 67.21% -23.80% 1.25% 178.27% -240.63% - Horiz. % 92.96% 142.01% 84.93% 111.45% 110.07% -140.63% 100.00%
DPS 15.00 0.00 32.00 0.00 15.00 0.00 30.00 -36.98% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 106.67% 0.00% 50.00% 0.00% 100.00%
NAPS 4.8900 4.7100 4.5600 4.4400 4.3800 4.1000 4.7800 1.53% QoQ % 3.82% 3.29% 2.70% 1.37% 6.83% -14.23% - Horiz. % 102.30% 98.54% 95.40% 92.89% 91.63% 85.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 205.22 184.08 194.46 192.83 191.95 173.53 178.66 9.67% QoQ % 11.48% -5.34% 0.85% 0.46% 10.61% -2.87% - Horiz. % 114.87% 103.03% 108.84% 107.93% 107.44% 97.13% 100.00%
EPS 21.36 32.50 19.28 25.30 24.96 -31.89 22.64 -3.80% QoQ % -34.28% 68.57% -23.79% 1.36% 178.27% -240.86% - Horiz. % 94.35% 143.55% 85.16% 111.75% 110.25% -140.86% 100.00%
DPS 14.35 0.00 30.25 0.00 14.16 0.00 28.27 -36.34% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.76% 0.00% 107.00% 0.00% 50.09% 0.00% 100.00%
NAPS 4.6789 4.4876 4.3109 4.1906 4.1359 3.8706 4.5040 2.57% QoQ % 4.26% 4.10% 2.87% 1.32% 6.85% -14.06% - Horiz. % 103.88% 99.64% 95.71% 93.04% 91.83% 85.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 10.6400 11.3600 10.8800 9.6900 9.4000 10.1400 9.3700 -
P/RPS 4.96 5.88 5.29 4.74 4.62 5.52 4.94 0.27% QoQ % -15.65% 11.15% 11.60% 2.60% -16.30% 11.74% - Horiz. % 100.40% 119.03% 107.09% 95.95% 93.52% 111.74% 100.00%
P/EPS 47.66 33.31 53.33 36.16 35.55 -30.02 39.00 14.29% QoQ % 43.08% -37.54% 47.48% 1.72% 218.42% -176.97% - Horiz. % 122.21% 85.41% 136.74% 92.72% 91.15% -76.97% 100.00%
EY 2.10 3.00 1.87 2.77 2.81 -3.33 2.56 -12.36% QoQ % -30.00% 60.43% -32.49% -1.42% 184.38% -230.08% - Horiz. % 82.03% 117.19% 73.05% 108.20% 109.77% -130.08% 100.00%
DY 1.41 0.00 2.94 0.00 1.60 0.00 3.20 -42.07% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 44.06% 0.00% 91.88% 0.00% 50.00% 0.00% 100.00%
P/NAPS 2.18 2.41 2.39 2.18 2.15 2.47 1.96 7.34% QoQ % -9.54% 0.84% 9.63% 1.40% -12.96% 26.02% - Horiz. % 111.22% 122.96% 121.94% 111.22% 109.69% 126.02% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 12/11/18 28/08/18 24/04/18 05/02/18 09/11/17 17/08/17 25/04/17 -
Price 10.5600 11.4600 11.0000 9.5000 9.8000 9.7800 9.7500 -
P/RPS 4.92 5.93 5.35 4.65 4.82 5.32 5.14 -2.87% QoQ % -17.03% 10.84% 15.05% -3.53% -9.40% 3.50% - Horiz. % 95.72% 115.37% 104.09% 90.47% 93.77% 103.50% 100.00%
P/EPS 47.30 33.60 53.92 35.45 37.07 -28.95 40.59 10.73% QoQ % 40.77% -37.69% 52.10% -4.37% 228.05% -171.32% - Horiz. % 116.53% 82.78% 132.84% 87.34% 91.33% -71.32% 100.00%
EY 2.11 2.98 1.85 2.82 2.70 -3.45 2.46 -9.72% QoQ % -29.19% 61.08% -34.40% 4.44% 178.26% -240.24% - Horiz. % 85.77% 121.14% 75.20% 114.63% 109.76% -140.24% 100.00%
DY 1.42 0.00 2.91 0.00 1.53 0.00 3.08 -40.29% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 46.10% 0.00% 94.48% 0.00% 49.68% 0.00% 100.00%
P/NAPS 2.16 2.43 2.41 2.14 2.24 2.39 2.04 3.88% QoQ % -11.11% 0.83% 12.62% -4.46% -6.28% 17.16% - Horiz. % 105.88% 119.12% 118.14% 104.90% 109.80% 117.16% 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