[HLIND] YoY Quarter Result on 2022-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 766,999 777,114 463,798 311,112 681,095 603,604 569,012 5.10% YoY % -1.30% 67.55% 49.08% -54.32% 12.84% 6.08% - Horiz. % 134.79% 136.57% 81.51% 54.68% 119.70% 106.08% 100.00%
PBT 125,241 129,143 60,794 -11,004 127,240 131,948 -92,713 - YoY % -3.02% 112.43% 652.47% -108.65% -3.57% 242.32% - Horiz. % -135.08% -139.29% -65.57% 11.87% -137.24% -142.32% 100.00%
Tax -30,820 -34,010 -9,426 -14,516 -25,654 -9,211 164 - YoY % 9.38% -260.81% 35.06% 43.42% -178.51% -5,716.46% - Horiz. % -18,792.68% -20,737.80% -5,747.56% -8,851.22% -15,642.68% -5,616.46% 100.00%
NP 94,421 95,133 51,368 -25,520 101,586 122,737 -92,549 - YoY % -0.75% 85.20% 301.29% -125.12% -17.23% 232.62% - Horiz. % -102.02% -102.79% -55.50% 27.57% -109.76% -132.62% 100.00%
NP to SH 69,285 72,677 39,839 -29,572 79,904 106,554 -104,569 - YoY % -4.67% 82.43% 234.72% -137.01% -25.01% 201.90% - Horiz. % -66.26% -69.50% -38.10% 28.28% -76.41% -101.90% 100.00%
Tax Rate 24.61 % 26.34 % 15.50 % - % 20.16 % 6.98 % - % - YoY % -6.57% 69.94% 0.00% 0.00% 188.83% 0.00% - Horiz. % 352.58% 377.36% 222.06% 0.00% 288.83% 100.00% -
Total Cost 672,578 681,981 412,430 336,632 579,509 480,867 661,561 0.28% YoY % -1.38% 65.36% 22.52% -41.91% 20.51% -27.31% - Horiz. % 101.67% 103.09% 62.34% 50.88% 87.60% 72.69% 100.00%
Net Worth 2,029,331 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 8.13% YoY % 6.47% 2.10% 11.30% 3.13% 10.53% 15.94% - Horiz. % 159.89% 150.18% 147.09% 132.16% 128.15% 115.94% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,029,331 1,906,021 1,866,829 1,677,336 1,626,483 1,471,498 1,269,175 8.13% YoY % 6.47% 2.10% 11.30% 3.13% 10.53% 15.94% - Horiz. % 159.89% 150.18% 147.09% 132.16% 128.15% 115.94% 100.00%
NOSH 314,625 314,525 314,281 314,108 313,993 312,420 309,555 0.27% YoY % 0.03% 0.08% 0.06% 0.04% 0.50% 0.93% - Horiz. % 101.64% 101.61% 101.53% 101.47% 101.43% 100.93% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.31 % 12.24 % 11.08 % -8.20 % 14.92 % 20.33 % -16.26 % - YoY % 0.57% 10.47% 235.12% -154.96% -26.61% 225.03% - Horiz. % -75.71% -75.28% -68.14% 50.43% -91.76% -125.03% 100.00%
ROE 3.41 % 3.81 % 2.13 % -1.76 % 4.91 % 7.24 % -8.24 % - YoY % -10.50% 78.87% 221.02% -135.85% -32.18% 187.86% - Horiz. % -41.38% -46.24% -25.85% 21.36% -59.59% -87.86% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 243.78 247.08 147.57 99.05 216.91 193.20 183.82 4.82% YoY % -1.34% 67.43% 48.99% -54.34% 12.27% 5.10% - Horiz. % 132.62% 134.41% 80.28% 53.88% 118.00% 105.10% 100.00%
EPS 22.02 23.11 12.67 -9.41 25.45 34.11 -33.78 - YoY % -4.72% 82.40% 234.64% -136.97% -25.39% 200.98% - Horiz. % -65.19% -68.41% -37.51% 27.86% -75.34% -100.98% 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 6.4500 6.0600 5.9400 5.3400 5.1800 4.7100 4.1000 7.84% YoY % 6.44% 2.02% 11.24% 3.09% 9.98% 14.88% - Horiz. % 157.32% 147.80% 144.88% 130.24% 126.34% 114.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 233.91 237.00 141.44 94.88 207.71 184.08 173.53 5.10% YoY % -1.30% 67.56% 49.07% -54.32% 12.84% 6.08% - Horiz. % 134.80% 136.58% 81.51% 54.68% 119.70% 106.08% 100.00%
EPS 21.13 22.16 12.15 -9.02 24.37 32.50 -31.89 - YoY % -4.65% 82.39% 234.70% -137.01% -25.02% 201.91% - Horiz. % -66.26% -69.49% -38.10% 28.28% -76.42% -101.91% 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 6.1888 5.8128 5.6932 5.1153 4.9603 4.4876 3.8706 8.13% YoY % 6.47% 2.10% 11.30% 3.12% 10.53% 15.94% - Horiz. % 159.89% 150.18% 147.09% 132.16% 128.15% 115.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 8.9600 8.7100 9.2200 8.0100 11.2800 11.3600 10.1400 -
P/RPS 3.68 3.53 6.25 8.09 5.20 5.88 5.52 -6.53% YoY % 4.25% -43.52% -22.74% 55.58% -11.56% 6.52% - Horiz. % 66.67% 63.95% 113.22% 146.56% 94.20% 106.52% 100.00%
P/EPS 40.69 37.69 72.73 -85.08 44.33 33.31 -30.02 - YoY % 7.96% -48.18% 185.48% -291.92% 33.08% 210.96% - Horiz. % -135.54% -125.55% -242.27% 283.41% -147.67% -110.96% 100.00%
EY 2.46 2.65 1.37 -1.18 2.26 3.00 -3.33 - YoY % -7.17% 93.43% 216.10% -152.21% -24.67% 190.09% - Horiz. % -73.87% -79.58% -41.14% 35.44% -67.87% -90.09% 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 1.39 1.44 1.55 1.50 2.18 2.41 2.47 -9.13% YoY % -3.47% -7.10% 3.33% -31.19% -9.54% -2.43% - Horiz. % 56.28% 58.30% 62.75% 60.73% 88.26% 97.57% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 19/08/22 20/09/21 26/08/20 29/08/19 28/08/18 17/08/17 -
Price 8.9300 9.3000 8.9000 7.6200 10.5000 11.4600 9.7800 -
P/RPS 3.66 3.76 6.03 7.69 4.84 5.93 5.32 -6.04% YoY % -2.66% -37.65% -21.59% 58.88% -18.38% 11.47% - Horiz. % 68.80% 70.68% 113.35% 144.55% 90.98% 111.47% 100.00%
P/EPS 40.55 40.25 70.21 -80.94 41.26 33.60 -28.95 - YoY % 0.75% -42.67% 186.74% -296.17% 22.80% 216.06% - Horiz. % -140.07% -139.03% -242.52% 279.59% -142.52% -116.06% 100.00%
EY 2.47 2.48 1.42 -1.24 2.42 2.98 -3.45 - YoY % -0.40% 74.65% 214.52% -151.24% -18.79% 186.38% - Horiz. % -71.59% -71.88% -41.16% 35.94% -70.14% -86.38% 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 1.38 1.53 1.50 1.43 2.03 2.43 2.39 -8.74% YoY % -9.80% 2.00% 4.90% -29.56% -16.46% 1.67% - Horiz. % 57.74% 64.02% 62.76% 59.83% 84.94% 101.67% 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 FY2022.pdf 
