[HIL] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -30.86%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,307 25,592 34,684 65,195 49,147 21,911 31,984 10.79%
PBT 9,385 5,048 7,653 9,976 13,882 2,111 5,223 47.74%
Tax -1,918 -780 -1,507 -2,556 -3,229 -112 -1,202 36.51%
NP 7,467 4,268 6,146 7,420 10,653 1,999 4,021 51.02%
-
NP to SH 7,587 4,281 6,205 7,496 10,842 2,149 4,131 49.91%
-
Tax Rate 20.44% 15.45% 19.69% 25.62% 23.26% 5.31% 23.01% -
Total Cost 29,840 21,324 28,538 57,775 38,494 19,912 27,963 4.42%
-
Net Worth 385,051 375,093 371,773 368,454 361,815 351,857 351,857 6.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 4,979 - - 3,983 - -
Div Payout % - - 80.24% - - 185.36% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 385,051 375,093 371,773 368,454 361,815 351,857 351,857 6.18%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.02% 16.68% 17.72% 11.38% 21.68% 9.12% 12.57% -
ROE 1.97% 1.14% 1.67% 2.03% 3.00% 0.61% 1.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.24 7.71 10.45 19.64 14.81 6.60 9.64 10.76%
EPS 2.29 1.29 1.87 2.26 3.27 0.65 1.24 50.46%
DPS 0.00 0.00 1.50 0.00 0.00 1.20 0.00 -
NAPS 1.16 1.13 1.12 1.11 1.09 1.06 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.24 7.71 10.45 19.65 14.81 6.60 9.64 10.76%
EPS 2.29 1.29 1.87 2.26 3.27 0.65 1.24 50.46%
DPS 0.00 0.00 1.50 0.00 0.00 1.20 0.00 -
NAPS 1.1603 1.1303 1.1203 1.1103 1.0903 1.0603 1.0603 6.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.98 0.97 0.95 1.05 0.80 0.56 0.485 -
P/RPS 8.72 12.58 9.09 5.35 5.40 8.48 5.03 44.26%
P/EPS 42.88 75.21 50.82 46.50 24.49 86.50 38.97 6.57%
EY 2.33 1.33 1.97 2.15 4.08 1.16 2.57 -6.32%
DY 0.00 0.00 1.58 0.00 0.00 2.14 0.00 -
P/NAPS 0.84 0.86 0.85 0.95 0.73 0.53 0.46 49.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 14/09/21 20/05/21 25/02/21 26/11/20 27/08/20 25/06/20 -
Price 0.985 0.995 0.96 1.06 1.23 0.855 0.565 -
P/RPS 8.76 12.91 9.19 5.40 8.31 12.95 5.86 30.70%
P/EPS 43.10 77.15 51.36 46.94 37.66 132.07 45.40 -3.40%
EY 2.32 1.30 1.95 2.13 2.66 0.76 2.20 3.60%
DY 0.00 0.00 1.56 0.00 0.00 1.40 0.00 -
P/NAPS 0.85 0.88 0.86 0.95 1.13 0.81 0.53 36.97%

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