[HIL] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -21.95%
YoY- -12.78%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 98,081 105,609 112,077 120,113 134,415 140,008 142,504 -21.99%
PBT 19,059 20,539 23,086 24,802 30,354 29,579 28,287 -23.08%
Tax -6,264 -6,750 -7,471 -7,614 -8,406 -8,060 -7,412 -10.58%
NP 12,795 13,789 15,615 17,188 21,948 21,519 20,875 -27.77%
-
NP to SH 12,545 13,885 15,671 17,199 22,037 21,456 20,800 -28.54%
-
Tax Rate 32.87% 32.86% 32.36% 30.70% 27.69% 27.25% 26.20% -
Total Cost 85,286 91,820 96,462 102,925 112,467 118,489 121,629 -21.02%
-
Net Worth 276,975 306,319 308,143 310,324 306,538 299,278 295,577 -4.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,156 4,156 4,156 4,156 4,144 4,144 4,144 0.19%
Div Payout % 33.13% 29.93% 26.52% 24.16% 18.81% 19.32% 19.93% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 276,975 306,319 308,143 310,324 306,538 299,278 295,577 -4.22%
NOSH 276,975 275,963 275,128 277,075 276,161 277,109 276,240 0.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.05% 13.06% 13.93% 14.31% 16.33% 15.37% 14.65% -
ROE 4.53% 4.53% 5.09% 5.54% 7.19% 7.17% 7.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.41 38.27 40.74 43.35 48.67 50.52 51.59 -22.13%
EPS 4.53 5.03 5.70 6.21 7.98 7.74 7.53 -28.67%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.00 1.11 1.12 1.12 1.11 1.08 1.07 -4.39%
Adjusted Per Share Value based on latest NOSH - 277,075
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.56 31.82 33.77 36.19 40.50 42.19 42.94 -21.98%
EPS 3.78 4.18 4.72 5.18 6.64 6.47 6.27 -28.56%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.8346 0.923 0.9285 0.9351 0.9237 0.9018 0.8907 -4.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.85 0.755 0.725 0.84 0.735 0.755 0.99 -
P/RPS 2.40 1.97 1.78 1.94 1.51 1.49 1.92 15.99%
P/EPS 18.77 15.01 12.73 13.53 9.21 9.75 13.15 26.69%
EY 5.33 6.66 7.86 7.39 10.86 10.26 7.61 -21.08%
DY 1.76 1.99 2.07 1.79 2.04 1.99 1.52 10.23%
P/NAPS 0.85 0.68 0.65 0.75 0.66 0.70 0.93 -5.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 26/08/16 26/05/16 29/02/16 26/11/15 26/08/15 29/05/15 -
Price 0.885 0.88 0.87 0.715 0.90 0.57 0.85 -
P/RPS 2.50 2.30 2.14 1.65 1.85 1.13 1.65 31.81%
P/EPS 19.54 17.49 15.27 11.52 11.28 7.36 11.29 44.00%
EY 5.12 5.72 6.55 8.68 8.87 13.58 8.86 -30.55%
DY 1.69 1.70 1.72 2.10 1.67 2.63 1.76 -2.66%
P/NAPS 0.89 0.79 0.78 0.64 0.81 0.53 0.79 8.24%

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