[HIL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 64.65%
YoY- 607.5%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,923 60,206 30,357 136,399 93,907 56,597 24,252 142.90%
PBT 20,158 12,120 5,253 26,626 16,430 9,167 3,592 215.46%
Tax -5,832 -3,557 -1,523 -6,892 -4,318 -2,389 -1,003 223.00%
NP 14,326 8,563 3,730 19,734 12,112 6,778 2,589 212.51%
-
NP to SH 14,295 8,468 3,674 19,718 11,976 6,730 2,592 211.82%
-
Tax Rate 28.93% 29.35% 28.99% 25.88% 26.28% 26.06% 27.92% -
Total Cost 77,597 51,643 26,627 116,665 81,795 49,819 21,663 133.92%
-
Net Worth 306,913 298,870 295,577 290,303 282,113 279,724 275,744 7.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,147 - - - -
Div Payout % - - - 21.03% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 306,913 298,870 295,577 290,303 282,113 279,724 275,744 7.39%
NOSH 276,499 276,732 276,240 276,479 276,581 276,954 275,744 0.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.58% 14.22% 12.29% 14.47% 12.90% 11.98% 10.68% -
ROE 4.66% 2.83% 1.24% 6.79% 4.25% 2.41% 0.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.25 21.76 10.99 49.33 33.95 20.44 8.80 142.39%
EPS 5.17 3.06 1.33 7.13 4.33 2.43 0.94 211.26%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.07 1.05 1.02 1.01 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 276,321
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.70 18.14 9.15 41.10 28.30 17.05 7.31 142.86%
EPS 4.31 2.55 1.11 5.94 3.61 2.03 0.78 212.22%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.9248 0.9006 0.8907 0.8748 0.8501 0.8429 0.8309 7.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.735 0.755 0.99 0.665 0.76 0.69 0.625 -
P/RPS 2.21 3.47 9.01 1.35 2.24 3.38 7.11 -54.08%
P/EPS 14.22 24.67 74.44 9.32 17.55 28.40 66.49 -64.20%
EY 7.03 4.05 1.34 10.72 5.70 3.52 1.50 179.79%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.93 0.63 0.75 0.68 0.63 3.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.90 0.57 0.85 0.81 0.785 0.665 0.59 -
P/RPS 2.71 2.62 7.73 1.64 2.31 3.25 6.71 -45.33%
P/EPS 17.41 18.63 63.91 11.36 18.13 27.37 62.77 -57.43%
EY 5.74 5.37 1.56 8.80 5.52 3.65 1.59 135.14%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.79 0.77 0.77 0.66 0.59 23.50%

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