[HIL] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 304.58%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 28,458 20,632 29,328 29,457 22,488 20,919 27,452 2.43%
PBT 5,156 5,661 644 8,776 2,747 3,237 7,924 -24.96%
Tax -1,414 -288 2,991 -2,445 -1,205 -1,226 -1,921 -18.52%
NP 3,742 5,373 3,635 6,331 1,542 2,011 6,003 -27.09%
-
NP to SH 3,763 5,397 3,526 6,356 1,571 2,037 6,744 -32.29%
-
Tax Rate 27.42% 5.09% -464.44% 27.86% 43.87% 37.87% 24.24% -
Total Cost 24,716 15,259 25,693 23,126 20,946 18,908 21,449 9.94%
-
Net Worth 331,941 331,941 328,621 391,690 320,875 323,641 320,875 2.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 5,808 - - - 4,149 -
Div Payout % - - 164.75% - - - 61.53% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 331,941 331,941 328,621 391,690 320,875 323,641 320,875 2.29%
NOSH 334,037 334,037 334,037 278,714 278,714 278,714 278,714 12.86%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.15% 26.04% 12.39% 21.49% 6.86% 9.61% 21.87% -
ROE 1.13% 1.63% 1.07% 1.62% 0.49% 0.63% 2.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.57 6.22 8.84 8.87 8.13 7.56 9.92 -9.31%
EPS 1.13 1.63 1.06 1.91 0.57 0.74 2.03 -32.40%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.00 0.99 1.18 1.16 1.17 1.16 -9.44%
Adjusted Per Share Value based on latest NOSH - 278,714
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.58 6.22 8.84 8.88 6.78 6.30 8.27 2.49%
EPS 1.13 1.63 1.06 1.92 0.47 0.61 2.03 -32.40%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.25 -
NAPS 1.0003 1.0003 0.9903 1.1803 0.9669 0.9752 0.9669 2.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.66 0.68 0.79 1.06 1.17 0.90 0.97 -
P/RPS 7.70 10.94 8.94 11.94 14.39 11.90 9.77 -14.71%
P/EPS 58.22 41.82 74.37 55.36 206.01 122.22 39.79 28.97%
EY 1.72 2.39 1.34 1.81 0.49 0.82 2.51 -22.32%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.55 -
P/NAPS 0.66 0.68 0.80 0.90 1.01 0.77 0.84 -14.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 28/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 0.65 0.73 0.80 0.75 1.05 1.08 0.965 -
P/RPS 7.58 11.74 9.05 8.45 12.92 14.28 9.72 -15.31%
P/EPS 57.34 44.90 75.31 39.17 184.88 146.66 39.58 28.11%
EY 1.74 2.23 1.33 2.55 0.54 0.68 2.53 -22.13%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.55 -
P/NAPS 0.65 0.73 0.81 0.64 0.91 0.92 0.83 -15.07%

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