[HLIND] YoY Quarter Result on 2021-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 923,346 635,241 745,959 621,889 693,526 637,625 585,824 7.87% YoY % 45.35% -14.84% 19.95% -10.33% 8.77% 8.84% - Horiz. % 157.61% 108.44% 127.33% 106.16% 118.38% 108.84% 100.00%
PBT 130,038 109,294 161,995 98,914 138,436 97,401 102,602 4.03% YoY % 18.98% -32.53% 63.77% -28.55% 42.13% -5.07% - Horiz. % 126.74% 106.52% 157.89% 96.41% 134.93% 94.93% 100.00%
Tax -33,925 -27,497 -28,994 -21,371 -24,974 -16,808 -15,455 13.99% YoY % -23.38% 5.16% -35.67% 14.43% -48.58% -8.75% - Horiz. % 219.51% 177.92% 187.60% 138.28% 161.59% 108.75% 100.00%
NP 96,113 81,797 133,001 77,543 113,462 80,593 87,147 1.64% YoY % 17.50% -38.50% 71.52% -31.66% 40.78% -7.52% - Horiz. % 110.29% 93.86% 152.62% 88.98% 130.20% 92.48% 100.00%
NP to SH 65,907 63,828 101,082 57,529 90,396 63,236 74,223 -1.96% YoY % 3.26% -36.86% 75.71% -36.36% 42.95% -14.80% - Horiz. % 88.80% 85.99% 136.19% 77.51% 121.79% 85.20% 100.00%
Tax Rate 26.09 % 25.16 % 17.90 % 21.61 % 18.04 % 17.26 % 15.06 % 9.59% YoY % 3.70% 40.56% -17.17% 19.79% 4.52% 14.61% - Horiz. % 173.24% 167.07% 118.86% 143.49% 119.79% 114.61% 100.00%
Total Cost 827,233 553,444 612,958 544,346 580,064 557,032 498,677 8.80% YoY % 49.47% -9.71% 12.60% -6.16% 4.13% 11.70% - Horiz. % 165.89% 110.98% 122.92% 109.16% 116.32% 111.70% 100.00%
Net Worth 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 5.76% YoY % 5.51% 1.18% 8.73% 7.42% 17.25% -4.29% - Horiz. % 139.95% 132.63% 131.08% 120.55% 112.22% 95.71% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 116,398 110,047 109,996 78,502 109,866 99,196 92,691 3.87% YoY % 5.77% 0.05% 40.12% -28.55% 10.76% 7.02% - Horiz. % 125.58% 118.72% 118.67% 84.69% 118.53% 107.02% 100.00%
Div Payout % 176.61 % 172.41 % 108.82 % 136.46 % 121.54 % 156.87 % 124.88 % 5.94% YoY % 2.44% 58.44% -20.26% 12.28% -22.52% 25.62% - Horiz. % 141.42% 138.06% 87.14% 109.27% 97.33% 125.62% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 1,476,881 5.76% YoY % 5.51% 1.18% 8.73% 7.42% 17.25% -4.29% - Horiz. % 139.95% 132.63% 131.08% 120.55% 112.22% 95.71% 100.00%
NOSH 314,590 314,421 314,276 314,011 313,903 309,988 308,971 0.30% YoY % 0.05% 0.05% 0.08% 0.03% 1.26% 0.33% - Horiz. % 101.82% 101.76% 101.72% 101.63% 101.60% 100.33% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.41 % 12.88 % 17.83 % 12.47 % 16.36 % 12.64 % 14.88 % -5.78% YoY % -19.18% -27.76% 42.98% -23.78% 29.43% -15.05% - Horiz. % 69.96% 86.56% 119.83% 83.80% 109.95% 84.95% 100.00%
ROE 3.19 % 3.26 % 5.22 % 3.23 % 5.45 % 4.47 % 5.03 % -7.31% YoY % -2.15% -37.55% 61.61% -40.73% 21.92% -11.13% - Horiz. % 63.42% 64.81% 103.78% 64.21% 108.35% 88.87% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 293.51 202.04 237.36 198.05 220.94 205.69 189.60 7.55% YoY % 45.27% -14.88% 19.85% -10.36% 7.41% 8.49% - Horiz. % 154.80% 106.56% 125.19% 104.46% 116.53% 108.49% 100.00%
EPS 20.95 20.30 32.16 18.32 28.80 20.40 24.02 -2.25% YoY % 3.20% -36.88% 75.55% -36.39% 41.18% -15.07% - Horiz. % 87.22% 84.51% 133.89% 76.27% 119.90% 84.93% 100.00%
DPS 37.00 35.00 35.00 25.00 35.00 32.00 30.00 3.56% YoY % 5.71% 0.00% 40.00% -28.57% 9.38% 6.67% - Horiz. % 123.33% 116.67% 116.67% 83.33% 116.67% 106.67% 100.00%
NAPS 6.5700 6.2300 6.1600 5.6700 5.2800 4.5600 4.7800 5.44% YoY % 5.46% 1.14% 8.64% 7.39% 15.79% -4.60% - Horiz. % 137.45% 130.33% 128.87% 118.62% 110.46% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 281.59 193.73 227.49 189.66 211.50 194.46 178.66 7.87% YoY % 45.35% -14.84% 19.95% -10.33% 8.76% 8.84% - Horiz. % 157.61% 108.44% 127.33% 106.16% 118.38% 108.84% 100.00%
EPS 20.10 19.47 30.83 17.54 27.57 19.28 22.64 -1.96% YoY % 3.24% -36.85% 75.77% -36.38% 43.00% -14.84% - Horiz. % 88.78% 86.00% 136.17% 77.47% 121.78% 85.16% 100.00%
DPS 35.50 33.56 33.55 23.94 33.51 30.25 28.27 3.87% YoY % 5.78% 0.03% 40.14% -28.56% 10.78% 7.00% - Horiz. % 125.57% 118.71% 118.68% 84.68% 118.54% 107.00% 100.00%
NAPS 6.3033 5.9738 5.9040 5.4298 5.0546 4.3109 4.5040 5.76% YoY % 5.52% 1.18% 8.73% 7.42% 17.25% -4.29% - Horiz. % 139.95% 132.63% 131.08% 120.56% 112.22% 95.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 9.0000 9.1000 9.3900 7.5400 9.9600 10.8800 9.3700 -
P/RPS 3.07 4.50 3.96 3.81 4.51 5.29 4.94 -7.62% YoY % -31.78% 13.64% 3.94% -15.52% -14.74% 7.09% - Horiz. % 62.15% 91.09% 80.16% 77.13% 91.30% 107.09% 100.00%
P/EPS 42.96 44.83 29.19 41.16 34.59 53.33 39.00 1.62% YoY % -4.17% 53.58% -29.08% 18.99% -35.14% 36.74% - Horiz. % 110.15% 114.95% 74.85% 105.54% 88.69% 136.74% 100.00%
EY 2.33 2.23 3.43 2.43 2.89 1.87 2.56 -1.56% YoY % 4.48% -34.99% 41.15% -15.92% 54.55% -26.95% - Horiz. % 91.02% 87.11% 133.98% 94.92% 112.89% 73.05% 100.00%
DY 4.11 3.85 3.73 3.32 3.51 2.94 3.20 4.26% YoY % 6.75% 3.22% 12.35% -5.41% 19.39% -8.12% - Horiz. % 128.44% 120.31% 116.56% 103.75% 109.69% 91.88% 100.00%
P/NAPS 1.37 1.46 1.52 1.33 1.89 2.39 1.96 -5.79% YoY % -6.16% -3.95% 14.29% -29.63% -20.92% 21.94% - Horiz. % 69.90% 74.49% 77.55% 67.86% 96.43% 121.94% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 - 22/05/20 28/05/19 24/04/18 25/04/17 -
Price 9.2000 8.9900 9.5200 8.1600 10.7600 11.0000 9.7500 -
P/RPS 3.13 4.45 4.01 4.12 4.87 5.35 5.14 -7.93% YoY % -29.66% 10.97% -2.67% -15.40% -8.97% 4.09% - Horiz. % 60.89% 86.58% 78.02% 80.16% 94.75% 104.09% 100.00%
P/EPS 43.91 44.29 29.60 44.54 37.36 53.92 40.59 1.32% YoY % -0.86% 49.63% -33.54% 19.22% -30.71% 32.84% - Horiz. % 108.18% 109.12% 72.92% 109.73% 92.04% 132.84% 100.00%
EY 2.28 2.26 3.38 2.25 2.68 1.85 2.46 -1.26% YoY % 0.88% -33.14% 50.22% -16.04% 44.86% -24.80% - Horiz. % 92.68% 91.87% 137.40% 91.46% 108.94% 75.20% 100.00%
DY 4.02 3.89 3.68 3.06 3.25 2.91 3.08 4.54% YoY % 3.34% 5.71% 20.26% -5.85% 11.68% -5.52% - Horiz. % 130.52% 126.30% 119.48% 99.35% 105.52% 94.48% 100.00%
P/NAPS 1.40 1.44 1.55 1.44 2.04 2.41 2.04 -6.08% YoY % -2.78% -7.10% 7.64% -29.41% -15.35% 18.14% - Horiz. % 68.63% 70.59% 75.98% 70.59% 100.00% 118.14% 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 FY2021 (Amended).pdf 
