[HIL] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 39.97%
YoY- 607.5%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 134,415 140,008 142,504 136,399 117,604 101,416 89,327 31.28%
PBT 30,354 29,579 28,287 26,626 19,328 13,719 9,664 114.32%
Tax -8,406 -8,060 -7,412 -6,892 -5,124 -4,125 -3,364 84.04%
NP 21,948 21,519 20,875 19,734 14,204 9,594 6,300 129.63%
-
NP to SH 22,037 21,456 20,800 19,718 14,087 9,580 6,381 128.30%
-
Tax Rate 27.69% 27.25% 26.20% 25.88% 26.51% 30.07% 34.81% -
Total Cost 112,467 118,489 121,629 116,665 103,400 91,822 83,027 22.40%
-
Net Worth 306,538 299,278 295,577 290,137 281,627 278,625 275,744 7.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,144 4,144 4,144 4,144 - - - -
Div Payout % 18.81% 19.32% 19.93% 21.02% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 306,538 299,278 295,577 290,137 281,627 278,625 275,744 7.30%
NOSH 276,161 277,109 276,240 276,321 276,105 275,866 275,744 0.10%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.33% 15.37% 14.65% 14.47% 12.08% 9.46% 7.05% -
ROE 7.19% 7.17% 7.04% 6.80% 5.00% 3.44% 2.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.67 50.52 51.59 49.36 42.59 36.76 32.39 31.15%
EPS 7.98 7.74 7.53 7.14 5.10 3.47 2.31 128.34%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.07 1.05 1.02 1.01 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 276,321
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.50 42.19 42.94 41.10 35.44 30.56 26.92 31.26%
EPS 6.64 6.47 6.27 5.94 4.24 2.89 1.92 128.51%
DPS 1.25 1.25 1.25 1.25 0.00 0.00 0.00 -
NAPS 0.9237 0.9018 0.8907 0.8743 0.8486 0.8396 0.8309 7.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.735 0.755 0.99 0.665 0.76 0.69 0.625 -
P/RPS 1.51 1.49 1.92 1.35 1.78 1.88 1.93 -15.07%
P/EPS 9.21 9.75 13.15 9.32 14.90 19.87 27.01 -51.16%
EY 10.86 10.26 7.61 10.73 6.71 5.03 3.70 104.86%
DY 2.04 1.99 1.52 2.26 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.93 0.63 0.75 0.68 0.63 3.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.90 0.57 0.85 0.81 0.785 0.665 0.59 -
P/RPS 1.85 1.13 1.65 1.64 1.84 1.81 1.82 1.09%
P/EPS 11.28 7.36 11.29 11.35 15.39 19.15 25.50 -41.91%
EY 8.87 13.58 8.86 8.81 6.50 5.22 3.92 72.26%
DY 1.67 2.63 1.76 1.85 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.79 0.77 0.77 0.66 0.59 23.50%

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