[HIL] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.44%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 107,790 142,952 98,180 86,814 91,404 120,412 113,194 -0.81%
PBT 14,668 18,606 21,634 11,968 15,714 24,240 18,334 -3.64%
Tax -2,628 -6,404 -3,404 -4,862 -5,386 -7,114 -4,778 -9.47%
NP 12,040 12,202 18,230 7,106 10,328 17,126 13,556 -1.95%
-
NP to SH 12,560 12,354 18,320 7,216 10,308 16,936 13,460 -1.14%
-
Tax Rate 17.92% 34.42% 15.73% 40.62% 34.28% 29.35% 26.06% -
Total Cost 95,750 130,750 79,950 79,708 81,076 103,286 99,638 -0.66%
-
Net Worth 351,857 335,260 331,941 320,875 307,577 298,870 279,724 3.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 7,966 - - - - - - -
Div Payout % 63.43% - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 351,857 335,260 331,941 320,875 307,577 298,870 279,724 3.89%
NOSH 334,037 334,037 334,037 278,714 277,096 276,732 276,954 3.16%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.17% 8.54% 18.57% 8.19% 11.30% 14.22% 11.98% -
ROE 3.57% 3.68% 5.52% 2.25% 3.35% 5.67% 4.81% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.47 43.07 29.58 31.38 32.99 43.51 40.87 -3.75%
EPS 3.78 3.72 5.52 2.60 3.72 6.12 4.86 -4.09%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.00 1.16 1.11 1.08 1.01 0.80%
Adjusted Per Share Value based on latest NOSH - 278,714
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.48 43.08 29.59 26.16 27.54 36.28 34.11 -0.81%
EPS 3.78 3.72 5.52 2.17 3.11 5.10 4.06 -1.18%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0103 1.0003 0.9669 0.9268 0.9006 0.8429 3.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.56 0.54 0.66 1.17 0.755 0.755 0.69 -
P/RPS 1.72 1.25 2.23 3.73 2.29 1.74 1.69 0.29%
P/EPS 14.80 14.51 11.96 44.85 20.30 12.34 14.20 0.69%
EY 6.76 6.89 8.36 2.23 4.93 8.11 7.04 -0.67%
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.66 1.01 0.68 0.70 0.68 -4.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 26/08/15 28/08/14 -
Price 0.855 0.50 0.65 1.05 0.88 0.57 0.665 -
P/RPS 2.63 1.16 2.20 3.35 2.67 1.31 1.63 8.29%
P/EPS 22.60 13.43 11.78 40.25 23.66 9.31 13.68 8.71%
EY 4.43 7.44 8.49 2.48 4.23 10.74 7.31 -8.00%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.50 0.65 0.91 0.79 0.53 0.66 3.46%

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