[HIL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.8%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,328 29,457 22,488 20,919 27,452 24,189 23,381 16.26%
PBT 644 8,776 2,747 3,237 7,924 6,558 4,320 -71.78%
Tax 2,991 -2,445 -1,205 -1,226 -1,921 -1,789 -1,313 -
NP 3,635 6,331 1,542 2,011 6,003 4,769 3,007 13.43%
-
NP to SH 3,526 6,356 1,571 2,037 6,744 4,487 3,008 11.14%
-
Tax Rate -464.44% 27.86% 43.87% 37.87% 24.24% 27.28% 30.39% -
Total Cost 25,693 23,126 20,946 18,908 21,449 19,420 20,374 16.67%
-
Net Worth 328,621 391,690 320,875 323,641 320,875 312,982 306,319 4.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,808 - - - 4,149 - - -
Div Payout % 164.75% - - - 61.53% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 328,621 391,690 320,875 323,641 320,875 312,982 306,319 4.78%
NOSH 334,037 278,714 278,714 278,714 278,714 276,975 275,963 13.53%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.39% 21.49% 6.86% 9.61% 21.87% 19.72% 12.86% -
ROE 1.07% 1.62% 0.49% 0.63% 2.10% 1.43% 0.98% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.84 8.87 8.13 7.56 9.92 8.73 8.47 2.88%
EPS 1.06 1.91 0.57 0.74 2.03 1.62 1.09 -1.83%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.99 1.18 1.16 1.17 1.16 1.13 1.11 -7.32%
Adjusted Per Share Value based on latest NOSH - 278,714
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.84 8.88 6.78 6.30 8.27 7.29 7.05 16.23%
EPS 1.06 1.92 0.47 0.61 2.03 1.35 0.91 10.67%
DPS 1.75 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.9903 1.1803 0.9669 0.9752 0.9669 0.9431 0.923 4.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.79 1.06 1.17 0.90 0.97 0.85 0.755 -
P/RPS 8.94 11.94 14.39 11.90 9.77 9.73 8.91 0.22%
P/EPS 74.37 55.36 206.01 122.22 39.79 52.47 69.27 4.83%
EY 1.34 1.81 0.49 0.82 2.51 1.91 1.44 -4.67%
DY 2.22 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.80 0.90 1.01 0.77 0.84 0.75 0.68 11.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 25/08/17 25/05/17 24/02/17 23/11/16 26/08/16 -
Price 0.80 0.75 1.05 1.08 0.965 0.885 0.88 -
P/RPS 9.05 8.45 12.92 14.28 9.72 10.13 10.39 -8.77%
P/EPS 75.31 39.17 184.88 146.66 39.58 54.63 80.73 -4.51%
EY 1.33 2.55 0.54 0.68 2.53 1.83 1.24 4.76%
DY 2.19 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.81 0.64 0.91 0.92 0.83 0.78 0.79 1.67%

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