[HIL] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -64.3%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 153,381 152,829 142,952 142,200 105,416 92,946 98,180 34.52%
PBT 27,646 26,572 18,606 10,068 20,659 16,868 21,634 17.70%
Tax -6,638 -7,197 -6,404 -4,136 -3,748 -3,257 -3,404 55.89%
NP 21,008 19,374 12,202 5,932 16,911 13,610 18,230 9.88%
-
NP to SH 21,390 19,780 12,354 6,088 17,055 13,702 18,320 10.84%
-
Tax Rate 24.01% 27.08% 34.42% 41.08% 18.14% 19.31% 15.73% -
Total Cost 132,373 133,454 130,750 136,268 88,505 79,336 79,950 39.82%
-
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 5,808 - - -
Div Payout % - - - - 34.06% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.70% 12.68% 8.54% 4.17% 16.04% 14.64% 18.57% -
ROE 6.14% 5.79% 3.68% 1.82% 5.14% 4.13% 5.52% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.21 46.04 43.07 42.84 31.76 28.00 29.58 34.52%
EPS 6.44 5.96 3.72 1.84 5.14 4.13 5.52 10.79%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.05 1.03 1.01 1.01 1.00 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.22 46.05 43.08 42.85 31.77 28.01 29.59 34.51%
EPS 6.45 5.96 3.72 1.83 5.14 4.13 5.52 10.90%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.0503 1.0303 1.0103 1.0103 1.0003 1.0003 1.0003 3.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.51 0.54 0.61 0.54 0.645 0.66 -
P/RPS 1.22 1.11 1.25 1.42 1.70 2.30 2.23 -33.03%
P/EPS 8.77 8.56 14.51 33.26 10.51 15.62 11.96 -18.63%
EY 11.41 11.68 6.89 3.01 9.51 6.40 8.36 22.97%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.54 0.50 0.53 0.60 0.54 0.65 0.66 -12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 -
Price 0.56 0.52 0.50 0.575 0.48 0.595 0.65 -
P/RPS 1.21 1.13 1.16 1.34 1.51 2.12 2.20 -32.79%
P/EPS 8.69 8.73 13.43 31.35 9.34 14.41 11.78 -18.31%
EY 11.51 11.46 7.44 3.19 10.70 6.94 8.49 22.42%
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.53 0.50 0.50 0.57 0.48 0.60 0.65 -12.68%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment