[HIL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 69.95%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 72,864 43,407 20,919 97,343 69,891 45,702 22,321 119.89%
PBT 14,760 5,984 3,237 22,339 14,415 7,857 3,537 158.97%
Tax -4,876 -2,431 -1,226 -6,403 -4,482 -2,693 -1,380 131.80%
NP 9,884 3,553 2,011 15,936 9,933 5,164 2,157 175.62%
-
NP to SH 9,964 3,608 2,037 16,385 9,641 5,154 2,146 178.05%
-
Tax Rate 33.04% 40.62% 37.87% 28.66% 31.09% 34.28% 39.02% -
Total Cost 62,980 39,854 18,908 81,407 59,958 40,538 20,164 113.52%
-
Net Worth 391,690 320,875 276,617 320,875 312,158 307,577 308,143 17.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 4,149 - - - -
Div Payout % - - - 25.32% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 391,690 320,875 276,617 320,875 312,158 307,577 308,143 17.32%
NOSH 278,714 278,714 278,714 278,714 276,246 277,096 275,128 0.86%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.56% 8.19% 9.61% 16.37% 14.21% 11.30% 9.66% -
ROE 2.54% 1.12% 0.74% 5.11% 3.09% 1.68% 0.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.95 15.69 7.56 35.19 25.30 16.49 8.11 94.09%
EPS 3.00 1.30 0.61 4.94 3.49 1.86 0.78 145.27%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.00 1.16 1.13 1.11 1.12 3.53%
Adjusted Per Share Value based on latest NOSH - 278,714
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.96 13.08 6.30 29.33 21.06 13.77 6.73 119.83%
EPS 3.00 1.09 0.61 4.94 2.91 1.55 0.65 176.94%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.1803 0.9669 0.8335 0.9669 0.9406 0.9268 0.9285 17.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.06 1.17 0.90 0.97 0.85 0.755 0.725 -
P/RPS 4.83 7.46 11.90 2.76 3.36 4.58 8.94 -33.64%
P/EPS 35.31 89.70 122.22 16.38 24.36 40.59 92.95 -47.51%
EY 2.83 1.11 0.82 6.11 4.11 2.46 1.08 89.95%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 0.90 0.84 0.75 0.68 0.65 24.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 25/05/17 24/02/17 23/11/16 26/08/16 26/05/16 -
Price 0.75 1.05 1.08 0.965 0.885 0.88 0.87 -
P/RPS 3.42 6.69 14.28 2.74 3.50 5.34 10.72 -53.27%
P/EPS 24.99 80.50 146.66 16.29 25.36 47.31 111.54 -63.07%
EY 4.00 1.24 0.68 6.14 3.94 2.11 0.90 170.07%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 0.64 0.91 1.08 0.83 0.78 0.79 0.78 -12.34%

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