[HIL] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.55%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 38,759 43,146 35,926 35,550 35,706 20,620 28,458 22.80%
PBT 7,717 10,626 6,786 2,517 8,008 1,834 5,156 30.74%
Tax -1,240 -2,196 -2,168 -1,034 -1,305 -741 -1,414 -8.35%
NP 6,477 8,430 4,618 1,483 6,703 1,093 3,742 44.01%
-
NP to SH 6,555 8,658 4,655 1,522 6,778 1,117 3,763 44.62%
-
Tax Rate 16.07% 20.67% 31.95% 41.08% 16.30% 40.40% 27.42% -
Total Cost 32,282 34,716 31,308 34,067 29,003 19,527 24,716 19.42%
-
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 5,808 - - -
Div Payout % - - - - 85.70% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,538 341,899 335,260 335,260 331,941 331,941 331,941 3.29%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.71% 19.54% 12.85% 4.17% 18.77% 5.30% 13.15% -
ROE 1.88% 2.53% 1.39% 0.45% 2.04% 0.34% 1.13% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.68 13.00 10.82 10.71 10.76 6.21 8.57 22.85%
EPS 1.97 2.61 1.40 0.46 2.04 0.34 1.13 44.70%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.05 1.03 1.01 1.01 1.00 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.60 12.92 10.76 10.64 10.69 6.17 8.52 22.77%
EPS 1.96 2.59 1.39 0.46 2.03 0.33 1.13 44.21%
DPS 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 1.0434 1.0235 1.0037 1.0037 0.9937 0.9937 0.9937 3.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.51 0.54 0.61 0.54 0.645 0.66 -
P/RPS 4.84 3.92 4.99 5.70 5.02 10.38 7.70 -26.55%
P/EPS 28.61 19.55 38.51 133.04 26.45 191.68 58.22 -37.64%
EY 3.50 5.11 2.60 0.75 3.78 0.52 1.72 60.37%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.54 0.50 0.53 0.60 0.54 0.65 0.66 -12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 -
Price 0.56 0.52 0.50 0.575 0.48 0.595 0.65 -
P/RPS 4.80 4.00 4.62 5.37 4.46 9.58 7.58 -26.19%
P/EPS 28.36 19.94 35.65 125.40 23.51 176.82 57.34 -37.37%
EY 3.53 5.02 2.80 0.80 4.25 0.57 1.74 60.05%
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.53 0.50 0.50 0.57 0.48 0.60 0.65 -12.68%

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