[HLIND] YoY Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 693,526 637,625 585,824 555,028 551,053 506,284 553,423 3.83% YoY % 8.77% 8.84% 5.55% 0.72% 8.84% -8.52% - Horiz. % 125.32% 115.21% 105.85% 100.29% 99.57% 91.48% 100.00%
PBT 138,436 97,401 102,602 82,768 68,256 62,357 65,957 13.15% YoY % 42.13% -5.07% 23.96% 21.26% 9.46% -5.46% - Horiz. % 209.89% 147.67% 155.56% 125.49% 103.49% 94.54% 100.00%
Tax -24,974 -16,808 -15,455 -13,197 -11,961 -7,611 -11,455 13.86% YoY % -48.58% -8.75% -17.11% -10.33% -57.15% 33.56% - Horiz. % 218.02% 146.73% 134.92% 115.21% 104.42% 66.44% 100.00%
NP 113,462 80,593 87,147 69,571 56,295 54,746 54,502 12.99% YoY % 40.78% -7.52% 25.26% 23.58% 2.83% 0.45% - Horiz. % 208.18% 147.87% 159.90% 127.65% 103.29% 100.45% 100.00%
NP to SH 90,396 63,236 74,223 58,653 46,032 45,842 44,892 12.37% YoY % 42.95% -14.80% 26.55% 27.42% 0.41% 2.12% - Horiz. % 201.36% 140.86% 165.34% 130.65% 102.54% 102.12% 100.00%
Tax Rate 18.04 % 17.26 % 15.06 % 15.94 % 17.52 % 12.21 % 17.37 % 0.63% YoY % 4.52% 14.61% -5.52% -9.02% 43.49% -29.71% - Horiz. % 103.86% 99.37% 86.70% 91.77% 100.86% 70.29% 100.00%
Total Cost 580,064 557,032 498,677 485,457 494,758 451,538 498,921 2.54% YoY % 4.13% 11.70% 2.72% -1.88% 9.57% -9.50% - Horiz. % 116.26% 111.65% 99.95% 97.30% 99.17% 90.50% 100.00%
Net Worth 1,657,407 1,413,545 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 6.52% YoY % 17.25% -4.29% 11.90% 10.90% -6.07% 11.67% - Horiz. % 146.07% 124.58% 130.16% 116.32% 104.89% 111.67% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 109,866 99,196 92,691 89,428 52,414 46,242 49,331 14.27% YoY % 10.76% 7.02% 3.65% 70.62% 13.35% -6.26% - Horiz. % 222.71% 201.08% 187.89% 181.28% 106.25% 93.74% 100.00%
Div Payout % 121.54 % 156.87 % 124.88 % 152.47 % 113.86 % 100.87 % 109.89 % 1.69% YoY % -22.52% 25.62% -18.10% 33.91% 12.88% -8.21% - Horiz. % 110.60% 142.75% 113.64% 138.75% 103.61% 91.79% 100.00%
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,657,407 1,413,545 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 6.52% YoY % 17.25% -4.29% 11.90% 10.90% -6.07% 11.67% - Horiz. % 146.07% 124.58% 130.16% 116.32% 104.89% 111.67% 100.00%
NOSH 313,903 309,988 308,971 308,375 308,318 308,285 308,324 0.30% YoY % 1.26% 0.33% 0.19% 0.02% 0.01% -0.01% - Horiz. % 101.81% 100.54% 100.21% 100.02% 100.00% 99.99% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 16.36 % 12.64 % 14.88 % 12.53 % 10.22 % 10.81 % 9.85 % 8.82% YoY % 29.43% -15.05% 18.75% 22.60% -5.46% 9.75% - Horiz. % 166.09% 128.32% 151.07% 127.21% 103.76% 109.75% 100.00%
ROE 5.45 % 4.47 % 5.03 % 4.44 % 3.87 % 3.62 % 3.96 % 5.46% YoY % 21.92% -11.13% 13.29% 14.73% 6.91% -8.59% - Horiz. % 137.63% 112.88% 127.02% 112.12% 97.73% 91.41% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 220.94 205.69 189.60 179.98 178.73 164.23 179.49 3.52% YoY % 7.41% 8.49% 5.35% 0.70% 8.83% -8.50% - Horiz. % 123.09% 114.60% 105.63% 100.27% 99.58% 91.50% 100.00%
EPS 28.80 20.40 24.02 19.02 14.93 14.87 14.56 12.03% YoY % 41.18% -15.07% 26.29% 27.39% 0.40% 2.13% - Horiz. % 197.80% 140.11% 164.97% 130.63% 102.54% 102.13% 100.00%
DPS 35.00 32.00 30.00 29.00 17.00 15.00 16.00 13.93% YoY % 9.38% 6.67% 3.45% 70.59% 13.33% -6.25% - Horiz. % 218.75% 200.00% 187.50% 181.25% 106.25% 93.75% 100.00%
NAPS 5.2800 4.5600 4.7800 4.2800 3.8600 4.1100 3.6800 6.20% YoY % 15.79% -4.60% 11.68% 10.88% -6.08% 11.68% - Horiz. % 143.48% 123.91% 129.89% 116.30% 104.89% 111.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 211.50 194.46 178.66 169.27 168.05 154.40 168.78 3.83% YoY % 8.76% 8.84% 5.55% 0.73% 8.84% -8.52% - Horiz. % 125.31% 115.22% 105.85% 100.29% 99.57% 91.48% 100.00%
EPS 27.57 19.28 22.64 17.89 14.04 13.98 13.69 12.37% YoY % 43.00% -14.84% 26.55% 27.42% 0.43% 2.12% - Horiz. % 201.39% 140.83% 165.38% 130.68% 102.56% 102.12% 100.00%
DPS 33.51 30.25 28.27 27.27 15.98 14.10 15.04 14.28% YoY % 10.78% 7.00% 3.67% 70.65% 13.33% -6.25% - Horiz. % 222.81% 201.13% 187.97% 181.32% 106.25% 93.75% 100.00%
NAPS 5.0546 4.3109 4.5040 4.0251 3.6295 3.8641 3.4603 6.52% YoY % 17.25% -4.29% 11.90% 10.90% -6.07% 11.67% - Horiz. % 146.07% 124.58% 130.16% 116.32% 104.89% 111.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 9.9600 10.8800 9.3700 6.8200 4.4800 6.4700 4.3000 -
P/RPS 4.51 5.29 4.94 3.79 2.51 3.94 2.40 11.08% YoY % -14.74% 7.09% 30.34% 51.00% -36.29% 64.17% - Horiz. % 187.92% 220.42% 205.83% 157.92% 104.58% 164.17% 100.00%
P/EPS 34.59 53.33 39.00 35.86 30.01 43.51 29.53 2.67% YoY % -35.14% 36.74% 8.76% 19.49% -31.03% 47.34% - Horiz. % 117.14% 180.60% 132.07% 121.44% 101.63% 147.34% 100.00%
EY 2.89 1.87 2.56 2.79 3.33 2.30 3.39 -2.62% YoY % 54.55% -26.95% -8.24% -16.22% 44.78% -32.15% - Horiz. % 85.25% 55.16% 75.52% 82.30% 98.23% 67.85% 100.00%
DY 3.51 2.94 3.20 4.25 3.79 2.32 3.72 -0.96% YoY % 19.39% -8.12% -24.71% 12.14% 63.36% -37.63% - Horiz. % 94.35% 79.03% 86.02% 114.25% 101.88% 62.37% 100.00%
P/NAPS 1.89 2.39 1.96 1.59 1.16 1.57 1.17 8.32% YoY % -20.92% 21.94% 23.27% 37.07% -26.11% 34.19% - Horiz. % 161.54% 204.27% 167.52% 135.90% 99.15% 134.19% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 24/04/18 25/04/17 19/04/16 21/04/15 28/04/14 30/04/13 -
Price 10.7600 11.0000 9.7500 6.8400 4.8000 6.5000 4.2300 -
P/RPS 4.87 5.35 5.14 3.80 2.69 3.96 2.36 12.83% YoY % -8.97% 4.09% 35.26% 41.26% -32.07% 67.80% - Horiz. % 206.36% 226.69% 217.80% 161.02% 113.98% 167.80% 100.00%
P/EPS 37.36 53.92 40.59 35.96 32.15 43.71 29.05 4.28% YoY % -30.71% 32.84% 12.88% 11.85% -26.45% 50.46% - Horiz. % 128.61% 185.61% 139.72% 123.79% 110.67% 150.46% 100.00%
EY 2.68 1.85 2.46 2.78 3.11 2.29 3.44 -4.07% YoY % 44.86% -24.80% -11.51% -10.61% 35.81% -33.43% - Horiz. % 77.91% 53.78% 71.51% 80.81% 90.41% 66.57% 100.00%
DY 3.25 2.91 3.08 4.24 3.54 2.31 3.78 -2.49% YoY % 11.68% -5.52% -27.36% 19.77% 53.25% -38.89% - Horiz. % 85.98% 76.98% 81.48% 112.17% 93.65% 61.11% 100.00%
P/NAPS 2.04 2.41 2.04 1.60 1.24 1.58 1.15 10.02% YoY % -15.35% 18.14% 27.50% 29.03% -21.52% 37.39% - Horiz. % 177.39% 209.57% 177.39% 139.13% 107.83% 137.39% 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 
