[HIL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 77.12%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 20,632 102,192 72,864 43,407 20,919 97,343 69,891 -55.69%
PBT 5,661 15,404 14,760 5,984 3,237 22,339 14,415 -46.40%
Tax -288 -1,885 -4,876 -2,431 -1,226 -6,403 -4,482 -83.98%
NP 5,373 13,519 9,884 3,553 2,011 15,936 9,933 -33.63%
-
NP to SH 5,397 13,490 9,964 3,608 2,037 16,385 9,641 -32.10%
-
Tax Rate 5.09% 12.24% 33.04% 40.62% 37.87% 28.66% 31.09% -
Total Cost 15,259 88,673 62,980 39,854 18,908 81,407 59,958 -59.87%
-
Net Worth 331,941 328,621 391,690 320,875 276,617 320,875 312,158 4.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 5,808 - - - 4,149 - -
Div Payout % - 43.06% - - - 25.32% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 331,941 328,621 391,690 320,875 276,617 320,875 312,158 4.18%
NOSH 334,037 334,037 278,714 278,714 278,714 278,714 276,246 13.51%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.04% 13.23% 13.56% 8.19% 9.61% 16.37% 14.21% -
ROE 1.63% 4.11% 2.54% 1.12% 0.74% 5.11% 3.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.22 30.79 21.95 15.69 7.56 35.19 25.30 -60.78%
EPS 1.63 4.06 3.00 1.30 0.61 4.94 3.49 -39.83%
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.00 0.99 1.18 1.16 1.00 1.16 1.13 -7.83%
Adjusted Per Share Value based on latest NOSH - 278,714
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.22 30.79 21.96 13.08 6.30 29.33 21.06 -55.68%
EPS 1.63 4.07 3.00 1.09 0.61 4.94 2.91 -32.07%
DPS 0.00 1.75 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.0003 0.9903 1.1803 0.9669 0.8335 0.9669 0.9406 4.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.68 0.79 1.06 1.17 0.90 0.97 0.85 -
P/RPS 10.94 2.57 4.83 7.46 11.90 2.76 3.36 119.83%
P/EPS 41.82 19.44 35.31 89.70 122.22 16.38 24.36 43.42%
EY 2.39 5.14 2.83 1.11 0.82 6.11 4.11 -30.35%
DY 0.00 2.22 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.68 0.80 0.90 1.01 0.90 0.84 0.75 -6.32%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 22/11/17 25/08/17 25/05/17 24/02/17 23/11/16 -
Price 0.73 0.80 0.75 1.05 1.08 0.965 0.885 -
P/RPS 11.74 2.60 3.42 6.69 14.28 2.74 3.50 124.24%
P/EPS 44.90 19.69 24.99 80.50 146.66 16.29 25.36 46.40%
EY 2.23 5.08 4.00 1.24 0.68 6.14 3.94 -31.60%
DY 0.00 2.19 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.73 0.81 0.64 0.91 1.08 0.83 0.78 -4.32%

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