[HIL] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
14-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -31.01%
YoY- 99.21%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 39,554 75,651 37,307 25,592 34,684 65,195 49,147 -13.48%
PBT 7,826 14,666 9,385 5,048 7,653 9,976 13,882 -31.78%
Tax -1,298 -2,495 -1,918 -780 -1,507 -2,556 -3,229 -45.56%
NP 6,528 12,171 7,467 4,268 6,146 7,420 10,653 -27.87%
-
NP to SH 6,665 12,322 7,587 4,281 6,205 7,496 10,842 -27.72%
-
Tax Rate 16.59% 17.01% 20.44% 15.45% 19.69% 25.62% 23.26% -
Total Cost 33,026 63,480 29,840 21,324 28,538 57,775 38,494 -9.71%
-
Net Worth 404,968 398,329 385,051 375,093 371,773 368,454 361,815 7.80%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - 4,979 - - -
Div Payout % - - - - 80.24% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 404,968 398,329 385,051 375,093 371,773 368,454 361,815 7.80%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.50% 16.09% 20.02% 16.68% 17.72% 11.38% 21.68% -
ROE 1.65% 3.09% 1.97% 1.14% 1.67% 2.03% 3.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.92 22.79 11.24 7.71 10.45 19.64 14.81 -13.48%
EPS 2.01 3.71 2.29 1.29 1.87 2.26 3.27 -27.72%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.22 1.20 1.16 1.13 1.12 1.11 1.09 7.80%
Adjusted Per Share Value based on latest NOSH - 334,037
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.92 22.80 11.24 7.71 10.45 19.65 14.81 -13.48%
EPS 2.01 3.71 2.29 1.29 1.87 2.26 3.27 -27.72%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2203 1.2003 1.1603 1.1303 1.1203 1.1103 1.0903 7.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.95 0.96 0.98 0.97 0.95 1.05 0.80 -
P/RPS 7.97 4.21 8.72 12.58 9.09 5.35 5.40 29.66%
P/EPS 47.31 25.86 42.88 75.21 50.82 46.50 24.49 55.17%
EY 2.11 3.87 2.33 1.33 1.97 2.15 4.08 -35.59%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.78 0.80 0.84 0.86 0.85 0.95 0.73 4.51%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 25/11/21 14/09/21 20/05/21 25/02/21 26/11/20 -
Price 0.92 0.90 0.985 0.995 0.96 1.06 1.23 -
P/RPS 7.72 3.95 8.76 12.91 9.19 5.40 8.31 -4.79%
P/EPS 45.82 24.24 43.10 77.15 51.36 46.94 37.66 13.98%
EY 2.18 4.12 2.32 1.30 1.95 2.13 2.66 -12.43%
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.75 0.75 0.85 0.88 0.86 0.95 1.13 -23.93%

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