[HIL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 72.35%
YoY- 5.55%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 81,622 39,554 173,234 97,583 60,276 34,684 168,237 -38.33%
PBT 16,180 7,826 36,752 22,086 12,701 7,653 31,192 -35.51%
Tax -2,802 -1,298 -6,700 -4,205 -2,287 -1,507 -7,099 -46.28%
NP 13,378 6,528 30,052 17,881 10,414 6,146 24,093 -32.51%
-
NP to SH 13,616 6,665 30,395 18,073 10,486 6,205 24,618 -32.69%
-
Tax Rate 17.32% 16.59% 18.23% 19.04% 18.01% 19.69% 22.76% -
Total Cost 68,244 33,026 143,182 79,702 49,862 28,538 144,144 -39.33%
-
Net Worth 404,968 404,968 398,329 385,051 375,093 371,773 368,454 6.52%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,979 4,979 4,979 4,979 3,983 -
Div Payout % - - 16.38% 27.55% 47.48% 80.24% 16.18% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 404,968 404,968 398,329 385,051 375,093 371,773 368,454 6.52%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.39% 16.50% 17.35% 18.32% 17.28% 17.72% 14.32% -
ROE 3.36% 1.65% 7.63% 4.69% 2.80% 1.67% 6.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.59 11.92 52.19 29.40 18.16 10.45 50.68 -38.33%
EPS 4.10 2.01 9.16 5.44 3.16 1.87 7.42 -32.73%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 1.20 -
NAPS 1.22 1.22 1.20 1.16 1.13 1.12 1.11 6.52%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.44 11.84 51.86 29.21 18.04 10.38 50.36 -38.32%
EPS 4.08 2.00 9.10 5.41 3.14 1.86 7.37 -32.65%
DPS 0.00 0.00 1.49 1.49 1.49 1.49 1.19 -
NAPS 1.2123 1.2123 1.1925 1.1527 1.1229 1.113 1.103 6.52%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.995 0.95 0.96 0.98 0.97 0.95 1.05 -
P/RPS 4.05 7.97 1.84 3.33 5.34 9.09 2.07 56.62%
P/EPS 24.26 47.31 10.48 18.00 30.71 50.82 14.16 43.32%
EY 4.12 2.11 9.54 5.56 3.26 1.97 7.06 -30.23%
DY 0.00 0.00 1.56 1.53 1.55 1.58 1.14 -
P/NAPS 0.82 0.78 0.80 0.84 0.86 0.85 0.95 -9.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 24/02/22 25/11/21 14/09/21 20/05/21 25/02/21 -
Price 0.985 0.92 0.90 0.985 0.995 0.96 1.06 -
P/RPS 4.01 7.72 1.72 3.35 5.48 9.19 2.09 54.59%
P/EPS 24.01 45.82 9.83 18.09 31.50 51.36 14.29 41.46%
EY 4.16 2.18 10.17 5.53 3.17 1.95 7.00 -29.38%
DY 0.00 0.00 1.67 1.52 1.51 1.56 1.13 -
P/NAPS 0.81 0.75 0.75 0.85 0.88 0.86 0.95 -10.10%

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