[HIL] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 102.92%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 163,244 120,552 107,790 142,952 98,180 86,814 91,404 10.14%
PBT 32,360 25,402 14,668 18,606 21,634 11,968 15,714 12.78%
Tax -5,604 -4,574 -2,628 -6,404 -3,404 -4,862 -5,386 0.66%
NP 26,756 20,828 12,040 12,202 18,230 7,106 10,328 17.18%
-
NP to SH 27,232 20,972 12,560 12,354 18,320 7,216 10,308 17.56%
-
Tax Rate 17.32% 18.01% 17.92% 34.42% 15.73% 40.62% 34.28% -
Total Cost 136,488 99,724 95,750 130,750 79,950 79,708 81,076 9.06%
-
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 307,577 4.68%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 9,958 7,966 - - - - -
Div Payout % - 47.48% 63.43% - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 307,577 4.68%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 277,096 3.16%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.39% 17.28% 11.17% 8.54% 18.57% 8.19% 11.30% -
ROE 6.72% 5.59% 3.57% 3.68% 5.52% 2.25% 3.35% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 49.18 36.32 32.47 43.07 29.58 31.38 32.99 6.87%
EPS 8.20 6.32 3.78 3.72 5.52 2.60 3.72 14.07%
DPS 0.00 3.00 2.40 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.13 1.06 1.01 1.00 1.16 1.11 1.58%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 48.87 36.09 32.27 42.80 29.39 25.99 27.36 10.14%
EPS 8.15 6.28 3.76 3.70 5.48 2.16 3.09 17.53%
DPS 0.00 2.98 2.38 0.00 0.00 0.00 0.00 -
NAPS 1.2123 1.1229 1.0533 1.0037 0.9937 0.9606 0.9208 4.68%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.995 0.97 0.56 0.54 0.66 1.17 0.755 -
P/RPS 2.02 2.67 1.72 1.25 2.23 3.73 2.29 -2.06%
P/EPS 12.13 15.35 14.80 14.51 11.96 44.85 20.30 -8.22%
EY 8.25 6.51 6.76 6.89 8.36 2.23 4.93 8.95%
DY 0.00 3.09 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.53 0.53 0.66 1.01 0.68 3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 14/09/21 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 -
Price 0.985 0.995 0.855 0.50 0.65 1.05 0.88 -
P/RPS 2.00 2.74 2.63 1.16 2.20 3.35 2.67 -4.69%
P/EPS 12.01 15.75 22.60 13.43 11.78 40.25 23.66 -10.68%
EY 8.33 6.35 4.43 7.44 8.49 2.48 4.23 11.95%
DY 0.00 3.02 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 0.50 0.65 0.91 0.79 0.41%

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