[HIL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.81%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 45,702 22,321 120,113 91,923 60,206 30,357 136,399 -51.79%
PBT 7,857 3,537 24,836 20,158 12,120 5,253 26,626 -55.70%
Tax -2,693 -1,380 -7,615 -5,832 -3,557 -1,523 -6,892 -46.58%
NP 5,164 2,157 17,221 14,326 8,563 3,730 19,734 -59.12%
-
NP to SH 5,154 2,146 17,232 14,295 8,468 3,674 19,718 -59.15%
-
Tax Rate 34.28% 39.02% 30.66% 28.93% 29.35% 28.99% 25.88% -
Total Cost 40,538 20,164 102,892 77,597 51,643 26,627 116,665 -50.60%
-
Net Worth 307,577 308,143 309,788 306,913 298,870 295,577 290,303 3.93%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 4,148 - - - 4,147 -
Div Payout % - - 24.08% - - - 21.03% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 307,577 308,143 309,788 306,913 298,870 295,577 290,303 3.93%
NOSH 277,096 275,128 276,597 276,499 276,732 276,240 276,479 0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.30% 9.66% 14.34% 15.58% 14.22% 12.29% 14.47% -
ROE 1.68% 0.70% 5.56% 4.66% 2.83% 1.24% 6.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.49 8.11 43.43 33.25 21.76 10.99 49.33 -51.86%
EPS 1.86 0.78 6.23 5.17 3.06 1.33 7.13 -59.20%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.11 1.12 1.12 1.11 1.08 1.07 1.05 3.77%
Adjusted Per Share Value based on latest NOSH - 276,161
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.68 6.68 35.96 27.52 18.02 9.09 40.83 -51.79%
EPS 1.54 0.64 5.16 4.28 2.54 1.10 5.90 -59.19%
DPS 0.00 0.00 1.24 0.00 0.00 0.00 1.24 -
NAPS 0.9208 0.9225 0.9274 0.9188 0.8947 0.8849 0.8691 3.93%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.755 0.725 0.84 0.735 0.755 0.99 0.665 -
P/RPS 4.58 8.94 1.93 2.21 3.47 9.01 1.35 125.94%
P/EPS 40.59 92.95 13.48 14.22 24.67 74.44 9.32 166.92%
EY 2.46 1.08 7.42 7.03 4.05 1.34 10.72 -62.55%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.26 -
P/NAPS 0.68 0.65 0.75 0.66 0.70 0.93 0.63 5.22%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 29/02/16 26/11/15 26/08/15 29/05/15 26/02/15 -
Price 0.88 0.87 0.715 0.90 0.57 0.85 0.81 -
P/RPS 5.34 10.72 1.65 2.71 2.62 7.73 1.64 119.84%
P/EPS 47.31 111.54 11.48 17.41 18.63 63.91 11.36 159.07%
EY 2.11 0.90 8.71 5.74 5.37 1.56 8.80 -61.43%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.85 -
P/NAPS 0.79 0.78 0.64 0.81 0.53 0.79 0.77 1.72%

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