[HIL] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.29%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 194,580 178,104 173,234 162,778 174,618 170,937 168,237 10.21%
PBT 40,231 36,925 36,752 32,062 36,559 33,622 31,192 18.54%
Tax -7,215 -6,491 -6,700 -6,761 -8,072 -7,404 -7,099 1.08%
NP 33,016 30,434 30,052 25,301 28,487 26,218 24,093 23.44%
-
NP to SH 33,525 30,855 30,395 25,569 28,824 26,692 24,618 22.92%
-
Tax Rate 17.93% 17.58% 18.23% 21.09% 22.08% 22.02% 22.76% -
Total Cost 161,564 147,670 143,182 137,477 146,131 144,719 144,144 7.92%
-
Net Worth 404,968 404,968 398,329 385,051 375,093 371,773 368,454 6.52%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,979 4,979 4,979 8,962 3,983 -
Div Payout % - - 16.38% 19.47% 17.27% 33.58% 16.18% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 404,968 404,968 398,329 385,051 375,093 371,773 368,454 6.52%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.97% 17.09% 17.35% 15.54% 16.31% 15.34% 14.32% -
ROE 8.28% 7.62% 7.63% 6.64% 7.68% 7.18% 6.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.62 53.66 52.19 49.04 52.61 51.50 50.68 10.21%
EPS 10.10 9.30 9.16 7.70 8.68 8.04 7.42 22.89%
DPS 0.00 0.00 1.50 1.50 1.50 2.70 1.20 -
NAPS 1.22 1.22 1.20 1.16 1.13 1.12 1.11 6.52%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.63 53.67 52.20 49.05 52.62 51.51 50.70 10.20%
EPS 10.10 9.30 9.16 7.70 8.69 8.04 7.42 22.89%
DPS 0.00 0.00 1.50 1.50 1.50 2.70 1.20 -
NAPS 1.2203 1.2203 1.2003 1.1603 1.1303 1.1203 1.1103 6.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.995 0.95 0.96 0.98 0.97 0.95 1.05 -
P/RPS 1.70 1.77 1.84 2.00 1.84 1.84 2.07 -12.33%
P/EPS 9.85 10.22 10.48 12.72 11.17 11.81 14.16 -21.54%
EY 10.15 9.78 9.54 7.86 8.95 8.46 7.06 27.46%
DY 0.00 0.00 1.56 1.53 1.55 2.84 1.14 -
P/NAPS 0.82 0.78 0.80 0.84 0.86 0.85 0.95 -9.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 24/02/22 25/11/21 14/09/21 20/05/21 25/02/21 -
Price 0.985 0.92 0.93 0.985 0.995 0.96 1.06 -
P/RPS 1.68 1.71 1.78 2.01 1.89 1.86 2.09 -13.58%
P/EPS 9.75 9.90 10.16 12.79 11.46 11.94 14.29 -22.55%
EY 10.25 10.10 9.85 7.82 8.73 8.38 7.00 29.03%
DY 0.00 0.00 1.61 1.52 1.51 2.81 1.13 -
P/NAPS 0.81 0.75 0.78 0.85 0.88 0.86 0.95 -10.10%

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