[HIL] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 47.58%
YoY- 266.75%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 31,717 29,849 30,357 42,492 37,310 32,345 24,252 19.57%
PBT 8,038 6,867 5,253 10,196 7,263 5,575 3,592 70.99%
Tax -2,275 -2,034 -1,523 -2,574 -1,929 -1,386 -1,003 72.54%
NP 5,763 4,833 3,730 7,622 5,334 4,189 2,589 70.39%
-
NP to SH 5,827 4,794 3,674 7,742 5,246 4,138 2,592 71.52%
-
Tax Rate 28.30% 29.62% 28.99% 25.25% 26.56% 24.86% 27.92% -
Total Cost 25,954 25,016 26,627 34,870 31,976 28,156 21,663 12.79%
-
Net Worth 306,538 299,278 295,577 290,137 281,627 278,625 275,744 7.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,144 - - - -
Div Payout % - - - 53.54% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 306,538 299,278 295,577 290,137 281,627 278,625 275,744 7.30%
NOSH 276,161 277,109 276,240 276,321 276,105 275,866 275,744 0.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.17% 16.19% 12.29% 17.94% 14.30% 12.95% 10.68% -
ROE 1.90% 1.60% 1.24% 2.67% 1.86% 1.49% 0.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.48 10.77 10.99 15.38 13.51 11.72 8.80 19.37%
EPS 2.11 1.73 1.33 2.80 1.90 1.50 0.94 71.35%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.07 1.05 1.02 1.01 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 276,321
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.56 8.99 9.15 12.80 11.24 9.75 7.31 19.57%
EPS 1.76 1.44 1.11 2.33 1.58 1.25 0.78 71.94%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.9237 0.9018 0.8907 0.8743 0.8486 0.8396 0.8309 7.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.735 0.755 0.99 0.665 0.76 0.69 0.625 -
P/RPS 6.40 7.01 9.01 4.32 5.62 5.88 7.11 -6.76%
P/EPS 34.83 43.64 74.44 23.73 40.00 46.00 66.49 -34.99%
EY 2.87 2.29 1.34 4.21 2.50 2.17 1.50 54.05%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.93 0.63 0.75 0.68 0.63 3.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.90 0.57 0.85 0.81 0.785 0.665 0.59 -
P/RPS 7.84 5.29 7.73 5.27 5.81 5.67 6.71 10.92%
P/EPS 42.65 32.95 63.91 28.91 41.32 44.33 62.77 -22.69%
EY 2.34 3.04 1.56 3.46 2.42 2.26 1.59 29.35%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.79 0.77 0.77 0.66 0.59 23.50%

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