[HIL] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 53.06%
YoY- 164.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 35,706 20,620 28,458 20,632 29,328 29,457 22,488 35.98%
PBT 8,008 1,834 5,156 5,661 644 8,776 2,747 103.67%
Tax -1,305 -741 -1,414 -288 2,991 -2,445 -1,205 5.44%
NP 6,703 1,093 3,742 5,373 3,635 6,331 1,542 165.64%
-
NP to SH 6,778 1,117 3,763 5,397 3,526 6,356 1,571 164.31%
-
Tax Rate 16.30% 40.40% 27.42% 5.09% -464.44% 27.86% 43.87% -
Total Cost 29,003 19,527 24,716 15,259 25,693 23,126 20,946 24.15%
-
Net Worth 331,941 331,941 331,941 331,941 328,621 391,690 320,875 2.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,808 - - - 5,808 - - -
Div Payout % 85.70% - - - 164.75% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 331,941 331,941 331,941 331,941 328,621 391,690 320,875 2.27%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 278,714 12.79%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.77% 5.30% 13.15% 26.04% 12.39% 21.49% 6.86% -
ROE 2.04% 0.34% 1.13% 1.63% 1.07% 1.62% 0.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.76 6.21 8.57 6.22 8.84 8.87 8.13 20.48%
EPS 2.04 0.34 1.13 1.63 1.06 1.91 0.57 133.43%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 0.99 1.18 1.16 -9.39%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.76 6.21 8.58 6.22 8.84 8.88 6.78 35.94%
EPS 2.04 0.34 1.13 1.63 1.06 1.92 0.47 165.37%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.0003 1.0003 1.0003 1.0003 0.9903 1.1803 0.9669 2.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.54 0.645 0.66 0.68 0.79 1.06 1.17 -
P/RPS 5.02 10.38 7.70 10.94 8.94 11.94 14.39 -50.34%
P/EPS 26.45 191.68 58.22 41.82 74.37 55.36 206.01 -74.45%
EY 3.78 0.52 1.72 2.39 1.34 1.81 0.49 288.96%
DY 3.24 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.54 0.65 0.66 0.68 0.80 0.90 1.01 -34.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 23/08/18 24/05/18 28/02/18 22/11/17 25/08/17 -
Price 0.48 0.595 0.65 0.73 0.80 0.75 1.05 -
P/RPS 4.46 9.58 7.58 11.74 9.05 8.45 12.92 -50.69%
P/EPS 23.51 176.82 57.34 44.90 75.31 39.17 184.88 -74.61%
EY 4.25 0.57 1.74 2.23 1.33 2.55 0.54 294.18%
DY 3.65 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 0.48 0.60 0.65 0.73 0.81 0.64 0.91 -34.64%

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