[HLIND] QoQ Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 561,525 565,754 573,603 555,028 542,879 519,119 527,800 4.20% QoQ % -0.75% -1.37% 3.35% 2.24% 4.58% -1.64% - Horiz. % 106.39% 107.19% 108.68% 105.16% 102.86% 98.36% 100.00%
PBT 90,979 91,441 97,299 82,768 96,128 66,949 70,053 18.94% QoQ % -0.51% -6.02% 17.56% -13.90% 43.58% -4.43% - Horiz. % 129.87% 130.53% 138.89% 118.15% 137.22% 95.57% 100.00%
Tax -11,927 -14,132 -13,716 -13,197 -12,932 -12,719 -15,804 -17.04% QoQ % 15.60% -3.03% -3.93% -2.05% -1.67% 19.52% - Horiz. % 75.47% 89.42% 86.79% 83.50% 81.83% 80.48% 100.00%
NP 79,052 77,309 83,583 69,571 83,196 54,230 54,249 28.39% QoQ % 2.25% -7.51% 20.14% -16.38% 53.41% -0.04% - Horiz. % 145.72% 142.51% 154.07% 128.24% 153.36% 99.96% 100.00%
NP to SH 68,667 64,766 69,494 58,653 74,253 44,822 43,411 35.57% QoQ % 6.02% -6.80% 18.48% -21.01% 65.66% 3.25% - Horiz. % 158.18% 149.19% 160.08% 135.11% 171.05% 103.25% 100.00%
Tax Rate 13.11 % 15.45 % 14.10 % 15.94 % 13.45 % 19.00 % 22.56 % -30.25% QoQ % -15.15% 9.57% -11.54% 18.51% -29.21% -15.78% - Horiz. % 58.11% 68.48% 62.50% 70.66% 59.62% 84.22% 100.00%
Total Cost 482,473 488,445 490,020 485,457 459,683 464,889 473,551 1.25% QoQ % -1.22% -0.32% 0.94% 5.61% -1.12% -1.83% - Horiz. % 101.88% 103.15% 103.48% 102.51% 97.07% 98.17% 100.00%
Net Worth 1,401,257 1,376,161 1,301,662 1,319,846 1,279,692 1,255,509 1,187,019 11.64% QoQ % 1.82% 5.72% -1.38% 3.14% 1.93% 5.77% - Horiz. % 118.05% 115.93% 109.66% 111.19% 107.81% 105.77% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 46,283 - 89,428 - 40,102 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.41% 0.00% 223.00% 0.00% 100.00% -
Div Payout % - % 71.46 % - % 152.47 % - % 89.47 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 79.87% 0.00% 170.41% 0.00% 100.00% -
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,401,257 1,376,161 1,301,662 1,319,846 1,279,692 1,255,509 1,187,019 11.64% QoQ % 1.82% 5.72% -1.38% 3.14% 1.93% 5.77% - Horiz. % 118.05% 115.93% 109.66% 111.19% 107.81% 105.77% 100.00%
NOSH 308,647 308,556 308,450 308,375 308,359 308,479 308,316 0.07% QoQ % 0.03% 0.03% 0.02% 0.01% -0.04% 0.05% - Horiz. % 100.11% 100.08% 100.04% 100.02% 100.01% 100.05% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.08 % 13.66 % 14.57 % 12.53 % 15.32 % 10.45 % 10.28 % 23.21% QoQ % 3.07% -6.25% 16.28% -18.21% 46.60% 1.65% - Horiz. % 136.96% 132.88% 141.73% 121.89% 149.03% 101.65% 100.00%
ROE 4.90 % 4.71 % 5.34 % 4.44 % 5.80 % 3.57 % 3.66 % 21.36% QoQ % 4.03% -11.80% 20.27% -23.45% 62.46% -2.46% - Horiz. % 133.88% 128.69% 145.90% 121.31% 158.47% 97.54% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 181.93 183.36 185.96 179.98 176.05 168.28 171.19 4.12% QoQ % -0.78% -1.40% 3.32% 2.23% 4.62% -1.70% - Horiz. % 106.27% 107.11% 108.63% 105.13% 102.84% 98.30% 100.00%
EPS 22.27 20.99 22.53 19.02 24.08 14.53 14.08 35.56% QoQ % 6.10% -6.84% 18.45% -21.01% 65.73% 3.20% - Horiz. % 158.17% 149.08% 160.01% 135.09% 171.02% 103.20% 100.00%
DPS 0.00 15.00 0.00 29.00 0.00 13.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.38% 0.00% 223.08% 0.00% 100.00% -
NAPS 4.5400 4.4600 4.2200 4.2800 4.1500 4.0700 3.8500 11.56% QoQ % 1.79% 5.69% -1.40% 3.13% 1.97% 5.71% - Horiz. % 117.92% 115.84% 109.61% 111.17% 107.79% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 171.25 172.54 174.93 169.27 165.56 158.31 160.96 4.20% QoQ % -0.75% -1.37% 3.34% 2.24% 4.58% -1.65% - Horiz. % 106.39% 107.19% 108.68% 105.16% 102.86% 98.35% 100.00%
EPS 20.94 19.75 21.19 17.89 22.64 13.67 13.24 35.56% QoQ % 6.03% -6.80% 18.45% -20.98% 65.62% 3.25% - Horiz. % 158.16% 149.17% 160.05% 135.12% 171.00% 103.25% 100.00%
DPS 0.00 14.11 0.00 27.27 0.00 12.23 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.37% 0.00% 222.98% 0.00% 100.00% -
NAPS 4.2734 4.1969 3.9697 4.0251 3.9027 3.8289 3.6200 11.64% QoQ % 1.82% 5.72% -1.38% 3.14% 1.93% 5.77% - Horiz. % 118.05% 115.94% 109.66% 111.19% 107.81% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 9.4000 9.2500 8.3300 6.8200 5.9300 5.7000 4.4300 -
P/RPS 5.17 5.04 4.48 3.79 3.37 3.39 2.59 58.20% QoQ % 2.58% 12.50% 18.21% 12.46% -0.59% 30.89% - Horiz. % 199.61% 194.59% 172.97% 146.33% 130.12% 130.89% 100.00%
P/EPS 42.25 44.07 36.97 35.86 24.63 39.23 31.46 21.62% QoQ % -4.13% 19.20% 3.10% 45.59% -37.22% 24.70% - Horiz. % 134.30% 140.08% 117.51% 113.99% 78.29% 124.70% 100.00%
EY 2.37 2.27 2.70 2.79 4.06 2.55 3.18 -17.73% QoQ % 4.41% -15.93% -3.23% -31.28% 59.22% -19.81% - Horiz. % 74.53% 71.38% 84.91% 87.74% 127.67% 80.19% 100.00%
DY 0.00 1.62 0.00 4.25 0.00 2.28 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.05% 0.00% 186.40% 0.00% 100.00% -
P/NAPS 2.07 2.07 1.97 1.59 1.43 1.40 1.15 47.71% QoQ % 0.00% 5.08% 23.90% 11.19% 2.14% 21.74% - Horiz. % 180.00% 180.00% 171.30% 138.26% 124.35% 121.74% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 06/02/17 08/11/16 18/08/16 19/04/16 02/02/16 17/11/15 21/08/15 -
Price 9.7600 9.6500 9.4800 6.8400 5.6200 6.2000 4.9900 -
P/RPS 5.36 5.26 5.10 3.80 3.19 3.68 2.91 49.98% QoQ % 1.90% 3.14% 34.21% 19.12% -13.32% 26.46% - Horiz. % 184.19% 180.76% 175.26% 130.58% 109.62% 126.46% 100.00%
P/EPS 43.87 45.97 42.08 35.96 23.34 42.67 35.44 15.21% QoQ % -4.57% 9.24% 17.02% 54.07% -45.30% 20.40% - Horiz. % 123.79% 129.71% 118.74% 101.47% 65.86% 120.40% 100.00%
EY 2.28 2.18 2.38 2.78 4.28 2.34 2.82 -13.16% QoQ % 4.59% -8.40% -14.39% -35.05% 82.91% -17.02% - Horiz. % 80.85% 77.30% 84.40% 98.58% 151.77% 82.98% 100.00%
DY 0.00 1.55 0.00 4.24 0.00 2.10 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 73.81% 0.00% 201.90% 0.00% 100.00% -
P/NAPS 2.15 2.16 2.25 1.60 1.35 1.52 1.30 39.64% QoQ % -0.46% -4.00% 40.62% 18.52% -11.18% 16.92% - Horiz. % 165.38% 166.15% 173.08% 123.08% 103.85% 116.92% 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 Q3 FY 2016.pdf 
