[HLIND] QoQ Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 652,660 311,112 621,889 746,890 777,238 681,095 693,526 -3.96% QoQ % 109.78% -49.97% -16.74% -3.90% 14.12% -1.79% - Horiz. % 94.11% 44.86% 89.67% 107.69% 112.07% 98.21% 100.00%
PBT 93,029 -11,004 98,914 127,213 109,069 127,240 138,436 -23.22% QoQ % 945.41% -111.12% -22.25% 16.64% -14.28% -8.09% - Horiz. % 67.20% -7.95% 71.45% 91.89% 78.79% 91.91% 100.00%
Tax -21,683 -14,516 -21,371 -24,676 -24,188 -25,654 -24,974 -8.97% QoQ % -49.37% 32.08% 13.39% -2.02% 5.71% -2.72% - Horiz. % 86.82% 58.12% 85.57% 98.81% 96.85% 102.72% 100.00%
NP 71,346 -25,520 77,543 102,537 84,881 101,586 113,462 -26.54% QoQ % 379.57% -132.91% -24.38% 20.80% -16.44% -10.47% - Horiz. % 62.88% -22.49% 68.34% 90.37% 74.81% 89.53% 100.00%
NP to SH 50,724 -29,572 57,529 78,100 63,351 79,904 90,396 -31.90% QoQ % 271.53% -151.40% -26.34% 23.28% -20.72% -11.61% - Horiz. % 56.11% -32.71% 63.64% 86.40% 70.08% 88.39% 100.00%
Tax Rate 23.31 % - % 21.61 % 19.40 % 22.18 % 20.16 % 18.04 % 18.58% QoQ % 0.00% 0.00% 11.39% -12.53% 10.02% 11.75% - Horiz. % 129.21% 0.00% 119.79% 107.54% 122.95% 111.75% 100.00%
Total Cost 581,314 336,632 544,346 644,353 692,357 579,509 580,064 0.14% QoQ % 72.69% -38.16% -15.52% -6.93% 19.47% -0.10% - Horiz. % 100.22% 58.03% 93.84% 111.08% 119.36% 99.90% 100.00%
Net Worth 1,740,861 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 3.32% QoQ % 3.79% -5.79% 3.47% 1.67% 4.05% -1.87% - Horiz. % 105.04% 101.20% 107.42% 103.82% 102.11% 98.13% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 534 - 78,502 - 53,378 - 109,866 -97.10% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.49% 0.00% 71.45% 0.00% 48.59% 0.00% 100.00%
Div Payout % 1.05 % - % 136.46 % - % 84.26 % - % 121.54 % -95.75% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.86% 0.00% 112.28% 0.00% 69.33% 0.00% 100.00%
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,740,861 1,677,336 1,780,442 1,720,681 1,692,422 1,626,483 1,657,407 3.32% QoQ % 3.79% -5.79% 3.47% 1.67% 4.05% -1.87% - Horiz. % 105.04% 101.20% 107.42% 103.82% 102.11% 98.13% 100.00%
NOSH 314,235 314,108 314,011 313,993 313,993 313,993 313,903 0.07% QoQ % 0.04% 0.03% 0.01% 0.00% 0.00% 0.03% - Horiz. % 100.11% 100.07% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.93 % -8.20 % 12.47 % 13.73 % 10.92 % 14.92 % 16.36 % -23.52% QoQ % 233.29% -165.76% -9.18% 25.73% -26.81% -8.80% - Horiz. % 66.81% -50.12% 76.22% 83.92% 66.75% 91.20% 100.00%
ROE 2.91 % -1.76 % 3.23 % 4.54 % 3.74 % 4.91 % 5.45 % -34.11% QoQ % 265.34% -154.49% -28.85% 21.39% -23.83% -9.91% - Horiz. % 53.39% -32.29% 59.27% 83.30% 68.62% 90.09% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.70 99.05 198.05 237.87 247.53 216.91 220.94 -4.03% QoQ % 109.69% -49.99% -16.74% -3.90% 14.12% -1.82% - Horiz. % 94.01% 44.83% 89.64% 107.66% 112.03% 98.18% 100.00%
EPS 16.14 -9.41 18.32 24.87 20.18 25.45 28.80 -31.95% QoQ % 271.52% -151.36% -26.34% 23.24% -20.71% -11.63% - Horiz. % 56.04% -32.67% 63.61% 86.35% 70.07% 88.37% 100.00%
DPS 0.17 0.00 25.00 0.00 17.00 0.00 35.00 -97.10% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.49% 0.00% 71.43% 0.00% 48.57% 0.00% 100.00%
NAPS 5.5400 5.3400 5.6700 5.4800 5.3900 5.1800 5.2800 3.25% QoQ % 3.75% -5.82% 3.47% 1.67% 4.05% -1.89% - Horiz. % 104.92% 101.14% 107.39% 103.79% 102.08% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 199.04 94.88 189.66 227.78 237.03 207.71 211.50 -3.96% QoQ % 109.78% -49.97% -16.74% -3.90% 14.12% -1.79% - Horiz. % 94.11% 44.86% 89.67% 107.70% 112.07% 98.21% 100.00%
EPS 15.47 -9.02 17.54 23.82 19.32 24.37 27.57 -31.90% QoQ % 271.51% -151.43% -26.36% 23.29% -20.72% -11.61% - Horiz. % 56.11% -32.72% 63.62% 86.40% 70.08% 88.39% 100.00%
DPS 0.16 0.00 23.94 0.00 16.28 0.00 33.51 -97.14% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.48% 0.00% 71.44% 0.00% 48.58% 0.00% 100.00%
NAPS 5.3091 5.1153 5.4298 5.2475 5.1614 4.9603 5.0546 3.32% QoQ % 3.79% -5.79% 3.47% 1.67% 4.05% -1.87% - Horiz. % 105.04% 101.20% 107.42% 103.82% 102.11% 98.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.4900 8.0100 7.5400 10.4200 10.3200 11.2800 9.9600 -
P/RPS 3.61 8.09 3.81 4.38 4.17 5.20 4.51 -13.76% QoQ % -55.38% 112.34% -13.01% 5.04% -19.81% 15.30% - Horiz. % 80.04% 179.38% 84.48% 97.12% 92.46% 115.30% 100.00%
P/EPS 46.40 -85.08 41.16 41.89 51.15 44.33 34.59 21.57% QoQ % 154.54% -306.71% -1.74% -18.10% 15.38% 28.16% - Horiz. % 134.14% -245.97% 118.99% 121.10% 147.88% 128.16% 100.00%
EY 2.16 -1.18 2.43 2.39 1.96 2.26 2.89 -17.60% QoQ % 283.05% -148.56% 1.67% 21.94% -13.27% -21.80% - Horiz. % 74.74% -40.83% 84.08% 82.70% 67.82% 78.20% 100.00%
DY 0.02 0.00 3.32 0.00 1.65 0.00 3.51 -96.78% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.57% 0.00% 94.59% 0.00% 47.01% 0.00% 100.00%
P/NAPS 1.35 1.50 1.33 1.90 1.91 2.18 1.89 -20.04% QoQ % -10.00% 12.78% -30.00% -0.52% -12.39% 15.34% - Horiz. % 71.43% 79.37% 70.37% 100.53% 101.06% 115.34% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 26/08/20 22/05/20 26/02/20 26/11/19 29/08/19 28/05/19 -
Price 8.2400 7.6200 8.1600 9.4000 10.6400 10.5000 10.7600 -
P/RPS 3.97 7.69 4.12 3.95 4.30 4.84 4.87 -12.70% QoQ % -48.37% 86.65% 4.30% -8.14% -11.16% -0.62% - Horiz. % 81.52% 157.91% 84.60% 81.11% 88.30% 99.38% 100.00%
P/EPS 51.05 -80.94 44.54 37.79 52.74 41.26 37.36 23.07% QoQ % 163.07% -281.72% 17.86% -28.35% 27.82% 10.44% - Horiz. % 136.64% -216.65% 119.22% 101.15% 141.17% 110.44% 100.00%
EY 1.96 -1.24 2.25 2.65 1.90 2.42 2.68 -18.78% QoQ % 258.06% -155.11% -15.09% 39.47% -21.49% -9.70% - Horiz. % 73.13% -46.27% 83.96% 98.88% 70.90% 90.30% 100.00%
DY 0.02 0.00 3.06 0.00 1.60 0.00 3.25 -96.61% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.62% 0.00% 94.15% 0.00% 49.23% 0.00% 100.00%
P/NAPS 1.49 1.43 1.44 1.72 1.97 2.03 2.04 -18.85% QoQ % 4.20% -0.69% -16.28% -12.69% -2.96% -0.49% - Horiz. % 73.04% 70.10% 70.59% 84.31% 96.57% 99.51% 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 FY 2020.pdf 
