[HIL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 65.95%
YoY- 26.43%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 114,622 71,476 35,550 105,416 69,710 49,090 20,632 213.35%
PBT 19,929 9,303 2,517 20,659 12,651 10,817 5,661 131.23%
Tax -5,398 -3,202 -1,034 -3,748 -2,443 -1,702 -288 604.34%
NP 14,531 6,101 1,483 16,911 10,208 9,115 5,373 93.99%
-
NP to SH 14,835 6,177 1,522 17,055 10,277 9,160 5,397 96.10%
-
Tax Rate 27.09% 34.42% 41.08% 18.14% 19.31% 15.73% 5.09% -
Total Cost 100,091 65,375 34,067 88,505 59,502 39,975 15,259 250.01%
-
Net Worth 341,899 335,260 335,260 331,941 331,941 331,941 331,941 1.98%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 5,808 - - - -
Div Payout % - - - 34.06% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 341,899 335,260 335,260 331,941 331,941 331,941 331,941 1.98%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.68% 8.54% 4.17% 16.04% 14.64% 18.57% 26.04% -
ROE 4.34% 1.84% 0.45% 5.14% 3.10% 2.76% 1.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.53 21.53 10.71 31.76 21.00 14.79 6.22 213.19%
EPS 4.47 1.86 0.46 5.14 3.10 2.76 1.63 95.80%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.01 1.00 1.00 1.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.54 21.54 10.71 31.77 21.01 14.79 6.22 213.25%
EPS 4.47 1.86 0.46 5.14 3.10 2.76 1.63 95.80%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.0303 1.0103 1.0103 1.0003 1.0003 1.0003 1.0003 1.98%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.51 0.54 0.61 0.54 0.645 0.66 0.68 -
P/RPS 1.48 2.51 5.70 1.70 3.07 4.46 10.94 -73.61%
P/EPS 11.41 29.02 133.04 10.51 20.83 23.92 41.82 -57.90%
EY 8.76 3.45 0.75 9.51 4.80 4.18 2.39 137.53%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.54 0.65 0.66 0.68 -18.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.52 0.50 0.575 0.48 0.595 0.65 0.73 -
P/RPS 1.51 2.32 5.37 1.51 2.83 4.40 11.74 -74.48%
P/EPS 11.64 26.87 125.40 9.34 19.22 23.55 44.90 -59.30%
EY 8.59 3.72 0.80 10.70 5.20 4.25 2.23 145.52%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.57 0.48 0.60 0.65 0.73 -22.28%

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