HUL Calculation - II

Document Sample
HUL Calculation - II Powered By Docstoc
					Date 12-Jan-09 13-Jan-09 14-Jan-09 15-Jan-09 16-Jan-09 19-Jan-09 20-Jan-09 21-Jan-09 22-Jan-09 23-Jan-09 27-Jan-09 28-Jan-09 29-Jan-09 30-Jan-09 2-Feb-09 3-Feb-09 4-Feb-09 5-Feb-09 6-Feb-09 9-Feb-09

Hindustan Unileaver Fourth Quarter Result(31st Dec 2008) and Its Impact on Stock Price HUL Close Price HUL (%) log return S&P CNX NIFTY Return 262.65 3407.29 254.95 -2.98% 3372.7 254.05 -0.35% 3483.84 247.1 -2.77% 3362.74 250.8 1.49% 3475.45 253.4 1.03% 3497.27 246.2 -2.88% 3436.31 254.55 3.34% 3325.17 253.35 -0.47% 3334.55 246.9 -2.58% 3291.24 253.1 2.48% 3405.28 259 2.30% 3502.03 256.55 -0.95% 3474.27 261.2 1.80% 3538.57 261.65 0.17% 3405.45 264.45 1.06% 3426.68 267.75 1.24% 3450.6 263.6 -1.56% 3422.28 260.9 -1.03% 3499.89 260.2 -0.27% 3594.44

1st Dec 2008) and Its Impact on Stock Price (%)S&P CNX NIFTY log Return -1.02% 3.24% -3.54% 3.30% 0.63% -1.76% -3.29% 0.28% -1.31% 3.41% 2.80% -0.80% 1.83% -3.83% 0.62% 0.70% -0.82% 2.24% 2.67% SUM

AR -1.96% -3.60% 0.76% -1.81% 0.41% -1.12% 6.62% -0.75% -1.27% -0.93% -0.50% -0.15% -0.04% 4.01% 0.44% 0.54% -0.74% -3.27% -2.93% -6.28%

CAR -1.96% -5.55% -4.79% -6.60% -6.19% -7.32% -0.69% -1.45% -2.72% -3.64% -4.14% -4.30% -4.33% -0.33% 0.12% 0.66% -0.08% -3.35% -6.28% -12.57%

Hindustan Unileaver Fourth Quarter Result(31st Dec 2008) Date 12-Jan-09 13-Jan-09 14-Jan-09 15-Jan-09 16-Jan-09 19-Jan-09 20-Jan-09 21-Jan-09 22-Jan-09 23-Jan-09 27-Jan-09 28-Jan-09 29-Jan-09 30-Jan-09 2-Feb-09 3-Feb-09 4-Feb-09 5-Feb-09 6-Feb-09 9-Feb-09 HUL (%) log return -2.98% -0.35% -2.77% 1.49% 1.03% -2.88% 3.34% -0.47% -2.58% 2.48% 2.30% -0.95% 1.80% 0.17% 1.06% 1.24% -1.56% -1.03% -0.27% (%)S&P CNX NIFTY log Return -1.02% 3.24% -3.54% 3.30% 0.63% -1.76% -3.29% 0.28% -1.31% 3.41% 2.80% -0.80% 1.83% -3.83% 0.62% 0.70% -0.82% 2.24% 2.67% SUM AR -1.96% -3.60% 0.76% -1.81% 0.41% -1.12% 6.62% -0.75% -1.27% -0.93% -0.50% -0.15% -0.04% 4.01% 0.44% 0.54% -0.74% -3.27% -2.93% -6.28% CAR -1.96% -5.55% -4.79% -6.60% -6.19% -7.32% -0.69% -1.45% -2.72% -3.64% -4.14% -4.30% -4.33% -0.33% 0.12% 0.66% -0.08% -3.35% -6.28% -12.57%

HUL Quarterly Results Comparison
(All figures in Rs. Lakhs)

Quarter Ended Particulars
Net Sales/Income from Operations Other Operating Income Other Income Total Income
1 2

31-Dec-08
Unaudited

430771 7096 11675 168985 51345 22086 4057 258148 107374 365522 -

Increase/decrease in stock in trade and work in progress Consumption of Raw Materials Purchase of Traded Goods Employees Cost Depreciation Total Expenditure Excluding Other Expenditures Other Expenditure Total Expenditure Interest
3 4

Exceptional Items Profit from Operations before Other Income, Interest & Exceptional Items Other Income Interest6 Profit after Interest but before Exceptional Items Exceptional Items7 Profit (+)/ Loss (-) from Ordinary Activities before tax Tax expense Net Profit (+)/Loss(-) from Ordinary Activities after tax Extraordinary Items Net Profit (_)/Loss(-) for the period Dividend (%) Face Value (In Rs Paid Up Equity Share Capital Reserves Excluding Revaluation Reserve Basic EPS after Extraordinary items (As Furnished) Diluted EPS after Extraordinary items (As Furnished) Basic EPS before Extraordinary items (As Furnished) Diluted EPS before Extraordinary items (As Furnished) Public Shareholding (No. of Shares) Public Shareholding (%)
5

72345 72345 -2915 75260 3029 72231 9007 63224 1650 61574 1 21795 2.9 2.83 2.9 2.83 1044616471 47.93

Profit before Interest & Exceptional Items

HUL Quarterly Results Comparison 30-Sep-08
Unaudited

30-Jun-08
Unaudited

31-Mar-08
Unaudited

31-Dec-07
Unaudited

402787 8304 -26343 181917 62694 22947 3927 245142 113940 359082 52009 4089 56098 56098 -10873 66971 12310 54661 54661 1 21792 2.51 2.51 2.51 2.51 1044307542 47.92

421567 8389 429956 388 160898 65436 25391 3792 255905 114305 370210 -7206 -1804 68756 12938 55818 55818 350 1 21783 2.56 2.56 2.56 2.56 1043491536 47.9

379394 7730 387124 -23508 231159 21352 3630 232633 109608 342241 -2008 -252 47143 9048 38095 38095 1 21780 1.75 1.75 1.75 1.75 1043134106 47.89

368740 15970 384710 -1705 191714 19447 3688 213144 102864 316008 258 68444 13045 55399 -7745 63144 300 1 21775 2.9 2.9 2.9 2.9 0 0

Quarter Ended

Comparison Chart of Quarterly Financial Results 31-Dec-08 30-Sep-08 30-Jun-08
430771 4057 365522 72231 9007 61574 402787 3927 372088 66971 12310 54661 421567 3792 372453 68756 12938 55818

31-Mar-08
379394 3630 367756 47143 9048 38095

Net Sales/Income from Operations Depreciation Total Expenditure Including Other Expenditures Profit (+)/ Loss (-) from Ordinary Activities before tax Tax expense Net Profit (+)/Loss(-) for the period

31-Dec-07
368740 3688 361012 68444 13045 63144

450000 400000 350000 300000 250000 200000 150000 100000 50000 0

Comparison Chart of Quarterly Financial Results 31-Dec-08 Comparison Chart of Quarterly Financial Results 30-Sep-08 Comparison Chart of Quarterly Financial Results 30-Jun-08 Comparison Chart of Quarterly Financial Results 31-Mar-08 Comparison Chart of Quarterly Financial Results 31-Dec-07

mparison Chart of arterly Financial Dec-08 mparison Chart of arterly Financial Sep-08 mparison Chart of arterly Financial Jun-08 mparison Chart of arterly Financial Mar-08 mparison Chart of arterly Financial Dec-07

Announcements in 4th Quarter Ending December 31st 2008

23-12-2008

24-11-2008

24-10-2008

24-10-2008

Hindustan Unilever Limited has informed the Exchange regarding the details of the increase in the Paid-up Capital of the Company as under:- Authorised Capital - Rs. 2,25,00,00,000; Existing Paid-up Capital - 2,17,93,57,106 Equity share of Re. 1 each; Shares allotted/ increased by - 1,08,825 Equity share of Re. 1 each; Revised Paid-up Capital - 2,17,94,65,931 Equity share of Re. 1 each. The Existing Issued capital - 2,20,95,92,878 Equity share of Re. 1 each; Shares allotted/ increased by - 1,08,825 Equity share of Re. 1 each; Revised Issued capital - 2,20,97,01,703 Equity share of Re. 1 each. The difference between issued capital and paid up capital is due to the Buy back made from open Market as per Special Resolution passed through Postal Ballot on September 14, 2007. The total number of shares bought back under the Scheme were 3,02,35,772. The new shares rank pari passu in all respects with the existing capital. Further, the Committee of the Board, at its meeting held on December 19, 2008, has allotted 1,08,825 Equity Shares of Re. 1/- each under ESOP. Therefore, the paid-up capital of the Company has increased to 2,17,94,65,931 shares & the Issued capital has increased to Hindustan Unilever Limited has informed the Exchange regarding the details of the increase in the Paid-up Capital of the Company as under:- Authorised Capital - Rs. 2,25,00,00,000; Existing Paid-up Capital - 2,17,91,57,002 Equity share of Re. 1 each; Shares allotted/ increased by - 2,00,104 Equity share of Re. 1 each; Revised Paid-up Capital - 2,17,93,57,106 Equity share of Re. 1 each. The Existing Issued capital - 2,20,93,92,774 Equity share of Re. 1 each; Shares allotted/ increased by - 2,00,104 Equity share of Re. 1 each; Revised Issued capital - 2,20,95,92,878 Equity share of Re. 1 each. The difference between issued capital and paid up capital is due to the Buy back made from open Market as per Special Resolution passed through Postal Ballot on September 14, 2007. The total number of shares bought back under the Scheme were 3,02,35,772. The new shares rank pari passu in all respects with the existing capital. Further, the Committee of the Board, at its meeting held on November 21, 2008, has allotted 2,00,104 Equity Shares of Re. 1/- each under ESOP. Therefore, the paid-up capital of the Company has increased to 2,17,93,57,106 shares & the Issued capital has increased to Hindustan Unilever Limited has informed the Exchange regarding the unaudited quarterly results (provisional) for the quarter ended September 30, 2008 as adopted by the Board of Directors. Please read the Note No. 4 attached to the unaudited results as follows: (4) Exceptional items in SQ '08 include restructuring costs of Rs.2243 lakhs (SQ'07: Rs. Nil) and profit on sale of properties Rs.13116 lakhs (SQ'07 net gain Rs.430 lakhs). Hindustan Unilever Limited has informed the Exchange regarding the standalone Results for the period ended on 30-SEP2008 as follows: Net Sales of Rs. 402787 lacs for period ending on 30-SEP-2008 against Rs. 336463 lacs for the period ending on 30-SEP-2007. Net Profit / (Loss) of Rs. 54661 lacs for the period ending on 30-SEP-2008 against Rs. 40806 lacs for the period ending on 30-SEP-2007.

Announcements in 4th Quarter Ending December 31st 2008

Date 12-Jan-09 13-Jan-09 14-Jan-09 15-Jan-09 16-Jan-09 19-Jan-09 20-Jan-09 21-Jan-09 22-Jan-09 23-Jan-09 27-Jan-09 28-Jan-09 29-Jan-09 30-Jan-09 2-Feb-09 3-Feb-09 4-Feb-09 5-Feb-09 6-Feb-09 9-Feb-09

HUL AR -1.96% -3.60% 0.76% -1.81% 0.41% -1.12% 6.62% -0.75% -1.27% -0.93% -0.50% -0.15% -0.04% 4.01% 0.44% 0.54% -0.74% -3.27% -2.93%

HUL CAR
0.08

-1.96% 0.06 -5.55% 0.04 -4.79% -6.60% 0.02 -6.19% 0 -7.32% -0.02 -0.69% -1.45% -0.04 -2.72% -0.06 -3.64% -4.14% -0.08 -4.30% -0.1 -4.33% -0.33% 0.12% 0.66% -0.08% -3.35% -6.28%

HUL AR 12-Jan-09 14-Jan-09 16-Jan-09 18-Jan-09 24-Jan-09 26-Jan-09 28-Jan-09 30-Jan-09
20-Jan-09 22-Jan-09

1-Feb-09

7-Feb-09

9-Feb-09

3-Feb-09

5-Feb-09

HUL CAR

HUL AR

HUL CAR

240

255

265

235 12-Jan-09
14-Jan-09

245

250

260

270

16-Jan-09 18-Jan-09
20-Jan-09

22-Jan-09 24-Jan-09 26-Jan-09
28-Jan-09

30-Jan-09 1-Feb-09
3-Feb-09 5-Feb-09

HUL Close Price

7-Feb-09 9-Feb-09

HUL Close Price

HUL Close Price


				
DOCUMENT INFO
Shared By:
Stats:
views:144
posted:9/5/2009
language:Afrikaans
pages:13
Description: BF HUL Calculation Excell Template - II