[HIL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 172.64%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,276 34,684 168,237 103,042 53,895 31,984 153,381 -46.37%
PBT 12,701 7,653 31,192 21,216 7,334 5,223 27,646 -40.48%
Tax -2,287 -1,507 -7,099 -4,543 -1,314 -1,202 -6,638 -50.88%
NP 10,414 6,146 24,093 16,673 6,020 4,021 21,008 -37.39%
-
NP to SH 10,486 6,205 24,618 17,122 6,280 4,131 21,390 -37.85%
-
Tax Rate 18.01% 19.69% 22.76% 21.41% 17.92% 23.01% 24.01% -
Total Cost 49,862 28,538 144,144 86,369 47,875 27,963 132,373 -47.87%
-
Net Worth 375,093 371,773 368,454 361,815 351,857 351,857 348,538 5.02%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,979 4,979 3,983 3,983 3,983 - - -
Div Payout % 47.48% 80.24% 16.18% 23.26% 63.43% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 375,093 371,773 368,454 361,815 351,857 351,857 348,538 5.02%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.28% 17.72% 14.32% 16.18% 11.17% 12.57% 13.70% -
ROE 2.80% 1.67% 6.68% 4.73% 1.78% 1.17% 6.14% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.16 10.45 50.68 31.04 16.24 9.64 46.21 -46.37%
EPS 3.16 1.87 7.42 5.16 1.89 1.24 6.44 -37.81%
DPS 1.50 1.50 1.20 1.20 1.20 0.00 0.00 -
NAPS 1.13 1.12 1.11 1.09 1.06 1.06 1.05 5.02%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.16 10.45 50.70 31.05 16.24 9.64 46.22 -46.38%
EPS 3.16 1.87 7.42 5.16 1.89 1.24 6.45 -37.88%
DPS 1.50 1.50 1.20 1.20 1.20 0.00 0.00 -
NAPS 1.1303 1.1203 1.1103 1.0903 1.0603 1.0603 1.0503 5.02%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.97 0.95 1.05 0.80 0.56 0.485 0.565 -
P/RPS 5.34 9.09 2.07 2.58 3.45 5.03 1.22 167.82%
P/EPS 30.71 50.82 14.16 15.51 29.60 38.97 8.77 130.77%
EY 3.26 1.97 7.06 6.45 3.38 2.57 11.41 -56.65%
DY 1.55 1.58 1.14 1.50 2.14 0.00 0.00 -
P/NAPS 0.86 0.85 0.95 0.73 0.53 0.46 0.54 36.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 14/09/21 20/05/21 25/02/21 26/11/20 27/08/20 25/06/20 27/02/20 -
Price 0.995 0.96 1.06 1.23 0.855 0.565 0.56 -
P/RPS 5.48 9.19 2.09 3.96 5.27 5.86 1.21 173.98%
P/EPS 31.50 51.36 14.29 23.85 45.19 45.40 8.69 136.15%
EY 3.17 1.95 7.00 4.19 2.21 2.20 11.51 -57.70%
DY 1.51 1.56 1.13 0.98 1.40 0.00 0.00 -
P/NAPS 0.88 0.86 0.95 1.13 0.81 0.53 0.53 40.26%

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