[HLIND] YoY Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 603,604 569,012 573,603 527,800 536,321 535,847 584,547 0.54% YoY % 6.08% -0.80% 8.68% -1.59% 0.09% -8.33% - Horiz. % 103.26% 97.34% 98.13% 90.29% 91.75% 91.67% 100.00%
PBT 131,948 -92,713 97,299 70,053 61,342 58,690 59,371 14.23% YoY % 242.32% -195.29% 38.89% 14.20% 4.52% -1.15% - Horiz. % 222.24% -156.16% 163.88% 117.99% 103.32% 98.85% 100.00%
Tax -9,211 164 -13,716 -15,804 -6,432 4,069 -20,955 -12.80% YoY % -5,716.46% 101.20% 13.21% -145.71% -258.07% 119.42% - Horiz. % 43.96% -0.78% 65.45% 75.42% 30.69% -19.42% 100.00%
NP 122,737 -92,549 83,583 54,249 54,910 62,759 38,416 21.35% YoY % 232.62% -210.73% 54.07% -1.20% -12.51% 63.37% - Horiz. % 319.49% -240.91% 217.57% 141.21% 142.94% 163.37% 100.00%
NP to SH 106,554 -104,569 69,494 43,411 43,478 50,121 28,982 24.22% YoY % 201.90% -250.47% 60.08% -0.15% -13.25% 72.94% - Horiz. % 367.66% -360.81% 239.78% 149.79% 150.02% 172.94% 100.00%
Tax Rate 6.98 % - % 14.10 % 22.56 % 10.49 % -6.93 % 35.30 % -23.66% YoY % 0.00% 0.00% -37.50% 115.06% 251.37% -119.63% - Horiz. % 19.77% 0.00% 39.94% 63.91% 29.72% -19.63% 100.00%
Total Cost 480,867 661,561 490,020 473,551 481,411 473,088 546,131 -2.10% YoY % -27.31% 35.01% 3.48% -1.63% 1.76% -13.37% - Horiz. % 88.05% 121.14% 89.73% 86.71% 88.15% 86.63% 100.00%
Net Worth 1,471,498 1,269,175 1,301,662 1,187,019 1,261,170 1,168,975 924,837 8.04% YoY % 15.94% -2.50% 9.66% -5.88% 7.89% 26.40% - Horiz. % 159.11% 137.23% 140.75% 128.35% 136.37% 126.40% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,471,498 1,269,175 1,301,662 1,187,019 1,261,170 1,168,975 924,837 8.04% YoY % 15.94% -2.50% 9.66% -5.88% 7.89% 26.40% - Horiz. % 159.11% 137.23% 140.75% 128.35% 136.37% 126.40% 100.00%
NOSH 312,420 309,555 308,450 308,316 308,354 308,436 308,279 0.22% YoY % 0.93% 0.36% 0.04% -0.01% -0.03% 0.05% - Horiz. % 101.34% 100.41% 100.06% 100.01% 100.02% 100.05% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.33 % -16.26 % 14.57 % 10.28 % 10.24 % 11.71 % 6.57 % 20.70% YoY % 225.03% -211.60% 41.73% 0.39% -12.55% 78.23% - Horiz. % 309.44% -247.49% 221.77% 156.47% 155.86% 178.23% 100.00%
ROE 7.24 % -8.24 % 5.34 % 3.66 % 3.45 % 4.29 % 3.13 % 14.99% YoY % 187.86% -254.31% 45.90% 6.09% -19.58% 37.06% - Horiz. % 231.31% -263.26% 170.61% 116.93% 110.22% 137.06% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 193.20 183.82 185.96 171.19 173.93 173.73 189.62 0.31% YoY % 5.10% -1.15% 8.63% -1.58% 0.12% -8.38% - Horiz. % 101.89% 96.94% 98.07% 90.28% 91.73% 91.62% 100.00%
EPS 34.11 -33.78 22.53 14.08 14.10 16.25 9.40 23.95% YoY % 200.98% -249.93% 60.01% -0.14% -13.23% 72.87% - Horiz. % 362.87% -359.36% 239.68% 149.79% 150.00% 172.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.7100 4.1000 4.2200 3.8500 4.0900 3.7900 3.0000 7.80% YoY % 14.88% -2.84% 9.61% -5.87% 7.92% 26.33% - Horiz. % 157.00% 136.67% 140.67% 128.33% 136.33% 126.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 184.08 173.53 174.93 160.96 163.56 163.42 178.27 0.54% YoY % 6.08% -0.80% 8.68% -1.59% 0.09% -8.33% - Horiz. % 103.26% 97.34% 98.13% 90.29% 91.75% 91.67% 100.00%
EPS 32.50 -31.89 21.19 13.24 13.26 15.29 8.84 24.22% YoY % 201.91% -250.50% 60.05% -0.15% -13.28% 72.96% - Horiz. % 367.65% -360.75% 239.71% 149.77% 150.00% 172.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.4876 3.8706 3.9697 3.6200 3.8462 3.5650 2.8205 8.04% YoY % 15.94% -2.50% 9.66% -5.88% 7.89% 26.40% - Horiz. % 159.11% 137.23% 140.74% 128.35% 136.37% 126.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 11.3600 10.1400 8.3300 4.4300 6.6800 4.5200 3.9300 -
P/RPS 5.88 5.52 4.48 2.59 3.84 2.60 2.07 19.00% YoY % 6.52% 23.21% 72.97% -32.55% 47.69% 25.60% - Horiz. % 284.06% 266.67% 216.43% 125.12% 185.51% 125.60% 100.00%
P/EPS 33.31 -30.02 36.97 31.46 47.38 27.82 41.80 -3.71% YoY % 210.96% -181.20% 17.51% -33.60% 70.31% -33.44% - Horiz. % 79.69% -71.82% 88.44% 75.26% 113.35% 66.56% 100.00%
EY 3.00 -3.33 2.70 3.18 2.11 3.60 2.39 3.86% YoY % 190.09% -223.33% -15.09% 50.71% -41.39% 50.63% - Horiz. % 125.52% -139.33% 112.97% 133.05% 88.28% 150.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.41 2.47 1.97 1.15 1.63 1.19 1.31 10.69% YoY % -2.43% 25.38% 71.30% -29.45% 36.97% -9.16% - Horiz. % 183.97% 188.55% 150.38% 87.79% 124.43% 90.84% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 17/08/17 18/08/16 21/08/15 25/08/14 26/08/13 27/08/12 -
Price 11.4600 9.7800 9.4800 4.9900 7.0800 5.1500 4.9300 -
P/RPS 5.93 5.32 5.10 2.91 4.07 2.96 2.60 14.72% YoY % 11.47% 4.31% 75.26% -28.50% 37.50% 13.85% - Horiz. % 228.08% 204.62% 196.15% 111.92% 156.54% 113.85% 100.00%
P/EPS 33.60 -28.95 42.08 35.44 50.21 31.69 52.44 -7.15% YoY % 216.06% -168.80% 18.74% -29.42% 58.44% -39.57% - Horiz. % 64.07% -55.21% 80.24% 67.58% 95.75% 60.43% 100.00%
EY 2.98 -3.45 2.38 2.82 1.99 3.16 1.91 7.69% YoY % 186.38% -244.96% -15.60% 41.71% -37.03% 65.45% - Horiz. % 156.02% -180.63% 124.61% 147.64% 104.19% 165.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.43 2.39 2.25 1.30 1.73 1.36 1.64 6.77% YoY % 1.67% 6.22% 73.08% -24.86% 27.21% -17.07% - Horiz. % 148.17% 145.73% 137.20% 79.27% 105.49% 82.93% 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 Q4 FY 2015.pdf 
