[HIL] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.63%
YoY- 1671.6%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 97,152 93,188 122,564 125,209 77,270 77,280 108,790 -1.86%
PBT 19,680 19,220 26,877 21,906 3,493 1,240 2,474 41.24%
Tax -6,501 -5,976 -7,776 -5,757 -2,736 -2,628 -2,174 20.00%
NP 13,178 13,244 19,101 16,149 757 -1,388 300 87.73%
-
NP to SH 13,285 12,854 19,060 15,968 901 -1,456 234 95.92%
-
Tax Rate 33.03% 31.09% 28.93% 26.28% 78.33% 211.94% 87.87% -
Total Cost 83,973 79,944 103,462 109,060 76,513 78,668 108,490 -4.17%
-
Net Worth 391,690 312,158 306,913 282,113 276,033 274,400 290,399 5.10%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 391,690 312,158 306,913 282,113 276,033 274,400 290,399 5.10%
NOSH 278,714 276,246 276,499 276,581 281,666 280,000 293,332 -0.84%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.56% 14.21% 15.58% 12.90% 0.98% -1.80% 0.28% -
ROE 3.39% 4.12% 6.21% 5.66% 0.33% -0.53% 0.08% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.27 33.73 44.33 45.27 27.43 27.60 37.09 -3.86%
EPS 4.00 4.65 6.89 5.77 0.32 -0.52 0.08 91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.11 1.02 0.98 0.98 0.99 2.96%
Adjusted Per Share Value based on latest NOSH - 276,105
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.28 28.08 36.93 37.73 23.28 23.29 32.78 -1.86%
EPS 4.00 3.87 5.74 4.81 0.27 -0.44 0.07 96.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1803 0.9406 0.9248 0.8501 0.8318 0.8269 0.8751 5.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.06 0.85 0.735 0.76 0.41 0.42 0.34 -
P/RPS 3.62 2.52 1.66 1.68 1.49 1.52 0.92 25.62%
P/EPS 26.48 18.27 10.66 13.16 128.13 -80.77 425.00 -37.01%
EY 3.78 5.47 9.38 7.60 0.78 -1.24 0.24 58.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.75 0.66 0.75 0.42 0.43 0.34 17.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 0.75 0.885 0.90 0.785 0.415 0.35 0.51 -
P/RPS 2.56 2.62 2.03 1.73 1.51 1.27 1.38 10.83%
P/EPS 18.74 19.02 13.06 13.60 129.69 -67.31 637.50 -44.41%
EY 5.34 5.26 7.66 7.35 0.77 -1.49 0.16 79.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.78 0.81 0.77 0.42 0.36 0.52 3.51%

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