[HIL] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.73%
YoY- -2.21%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 49,076 42,837 45,150 43,546 42,068 39,554 75,651 -25.12%
PBT 13,369 9,613 5,805 9,300 8,354 7,826 14,666 -6.00%
Tax -3,089 -2,453 -3,114 -2,132 -1,504 -1,298 -2,495 15.34%
NP 10,280 7,160 2,691 7,168 6,850 6,528 12,171 -10.67%
-
NP to SH 10,082 7,169 2,976 7,419 6,951 6,665 12,322 -12.55%
-
Tax Rate 23.11% 25.52% 53.64% 22.92% 18.00% 16.59% 17.01% -
Total Cost 38,796 35,677 42,459 36,378 35,218 33,026 63,480 -28.04%
-
Net Worth 424,884 421,565 414,926 411,606 404,968 404,968 398,329 4.40%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 424,884 421,565 414,926 411,606 404,968 404,968 398,329 4.40%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.95% 16.71% 5.96% 16.46% 16.28% 16.50% 16.09% -
ROE 2.37% 1.70% 0.72% 1.80% 1.72% 1.65% 3.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.78 12.91 13.60 13.12 12.67 11.92 22.79 -25.13%
EPS 3.04 2.16 0.90 2.24 2.09 2.01 3.71 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.24 1.22 1.22 1.20 4.40%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.69 12.82 13.52 13.04 12.59 11.84 22.65 -25.13%
EPS 3.02 2.15 0.89 2.22 2.08 2.00 3.69 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.272 1.262 1.2422 1.2322 1.2123 1.2123 1.1925 4.40%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.00 1.02 1.07 0.93 0.995 0.95 0.96 -
P/RPS 6.76 7.90 7.87 7.09 7.85 7.97 4.21 37.24%
P/EPS 32.92 47.23 119.35 41.61 47.52 47.31 25.86 17.51%
EY 3.04 2.12 0.84 2.40 2.10 2.11 3.87 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.86 0.75 0.82 0.78 0.80 -1.67%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 29/05/23 27/02/23 23/11/22 25/08/22 30/05/22 24/02/22 -
Price 1.00 1.01 0.97 1.03 0.985 0.92 0.90 -
P/RPS 6.76 7.83 7.13 7.85 7.77 7.72 3.95 43.21%
P/EPS 32.92 46.77 108.19 46.08 47.04 45.82 24.24 22.70%
EY 3.04 2.14 0.92 2.17 2.13 2.18 4.12 -18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.78 0.83 0.81 0.75 0.75 2.65%

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