[HIL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -91.08%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 153,381 114,622 71,476 35,550 105,416 69,710 49,090 113.28%
PBT 27,646 19,929 9,303 2,517 20,659 12,651 10,817 86.61%
Tax -6,638 -5,398 -3,202 -1,034 -3,748 -2,443 -1,702 147.15%
NP 21,008 14,531 6,101 1,483 16,911 10,208 9,115 74.21%
-
NP to SH 21,390 14,835 6,177 1,522 17,055 10,277 9,160 75.74%
-
Tax Rate 24.01% 27.09% 34.42% 41.08% 18.14% 19.31% 15.73% -
Total Cost 132,373 100,091 65,375 34,067 88,505 59,502 39,975 121.68%
-
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 5,808 - - -
Div Payout % - - - - 34.06% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.70% 12.68% 8.54% 4.17% 16.04% 14.64% 18.57% -
ROE 6.14% 4.34% 1.84% 0.45% 5.14% 3.10% 2.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.21 34.53 21.53 10.71 31.76 21.00 14.79 113.27%
EPS 6.44 4.47 1.86 0.46 5.14 3.10 2.76 75.64%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.05 1.03 1.01 1.01 1.00 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.22 34.54 21.54 10.71 31.77 21.01 14.79 113.30%
EPS 6.45 4.47 1.86 0.46 5.14 3.10 2.76 75.83%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.0503 1.0303 1.0103 1.0103 1.0003 1.0003 1.0003 3.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.51 0.54 0.61 0.54 0.645 0.66 -
P/RPS 1.22 1.48 2.51 5.70 1.70 3.07 4.46 -57.76%
P/EPS 8.77 11.41 29.02 133.04 10.51 20.83 23.92 -48.68%
EY 11.41 8.76 3.45 0.75 9.51 4.80 4.18 94.95%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.54 0.50 0.53 0.60 0.54 0.65 0.66 -12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 -
Price 0.56 0.52 0.50 0.575 0.48 0.595 0.65 -
P/RPS 1.21 1.51 2.32 5.37 1.51 2.83 4.40 -57.61%
P/EPS 8.69 11.64 26.87 125.40 9.34 19.22 23.55 -48.46%
EY 11.51 8.59 3.72 0.80 10.70 5.20 4.25 93.94%
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.53 0.50 0.50 0.57 0.48 0.60 0.65 -12.68%

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