[HIL] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 14.15%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 150,689 91,913 42,837 170,318 125,168 81,622 39,554 143.72%
PBT 37,447 22,982 9,613 31,285 25,480 16,180 7,826 183.68%
Tax -8,738 -5,542 -2,453 -8,048 -4,934 -2,802 -1,298 256.11%
NP 28,709 17,440 7,160 23,237 20,546 13,378 6,528 168.18%
-
NP to SH 28,047 17,251 7,169 24,011 21,035 13,616 6,665 160.42%
-
Tax Rate 23.33% 24.11% 25.52% 25.72% 19.36% 17.32% 16.59% -
Total Cost 121,980 74,473 35,677 147,081 104,622 68,244 33,026 138.74%
-
Net Worth 434,842 424,884 421,565 414,926 411,606 404,968 404,968 4.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 6,638 6,638 - - -
Div Payout % - - - 27.65% 31.56% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 434,842 424,884 421,565 414,926 411,606 404,968 404,968 4.85%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.05% 18.97% 16.71% 13.64% 16.41% 16.39% 16.50% -
ROE 6.45% 4.06% 1.70% 5.79% 5.11% 3.36% 1.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.40 27.69 12.91 51.31 37.71 24.59 11.92 143.68%
EPS 8.45 5.20 2.16 7.23 6.34 4.10 2.01 160.25%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.31 1.28 1.27 1.25 1.24 1.22 1.22 4.85%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.11 27.52 12.82 50.99 37.47 24.44 11.84 143.74%
EPS 8.40 5.16 2.15 7.19 6.30 4.08 2.00 160.08%
DPS 0.00 0.00 0.00 1.99 1.99 0.00 0.00 -
NAPS 1.3018 1.272 1.262 1.2422 1.2322 1.2123 1.2123 4.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.00 1.00 1.02 1.07 0.93 0.995 0.95 -
P/RPS 2.20 3.61 7.90 2.09 2.47 4.05 7.97 -57.57%
P/EPS 11.84 19.24 47.23 14.79 14.68 24.26 47.31 -60.25%
EY 8.45 5.20 2.12 6.76 6.81 4.12 2.11 151.97%
DY 0.00 0.00 0.00 1.87 2.15 0.00 0.00 -
P/NAPS 0.76 0.78 0.80 0.86 0.75 0.82 0.78 -1.71%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 29/05/23 27/02/23 23/11/22 25/08/22 30/05/22 -
Price 0.93 1.00 1.01 0.97 1.03 0.985 0.92 -
P/RPS 2.05 3.61 7.83 1.89 2.73 4.01 7.72 -58.65%
P/EPS 11.01 19.24 46.77 13.41 16.25 24.01 45.82 -61.31%
EY 9.09 5.20 2.14 7.46 6.15 4.16 2.18 158.83%
DY 0.00 0.00 0.00 2.06 1.94 0.00 0.00 -
P/NAPS 0.71 0.78 0.80 0.78 0.83 0.81 0.75 -3.58%

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