[HIL] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 60.11%
YoY- 44.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 166,890 130,110 137,389 152,829 92,946 97,152 93,188 10.19%
PBT 33,973 29,448 28,288 26,572 16,868 19,680 19,220 9.95%
Tax -6,578 -5,606 -6,057 -7,197 -3,257 -6,501 -5,976 1.61%
NP 27,394 23,841 22,230 19,374 13,610 13,178 13,244 12.87%
-
NP to SH 28,046 24,097 22,829 19,780 13,702 13,285 12,854 13.87%
-
Tax Rate 19.36% 19.04% 21.41% 27.08% 19.31% 33.03% 31.09% -
Total Cost 139,496 106,269 115,158 133,454 79,336 83,973 79,944 9.71%
-
Net Worth 411,606 385,051 361,815 341,899 331,941 391,690 312,158 4.71%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 8,851 6,638 5,311 - - - - -
Div Payout % 31.56% 27.55% 23.26% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 411,606 385,051 361,815 341,899 331,941 391,690 312,158 4.71%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 276,246 3.21%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.41% 18.32% 16.18% 12.68% 14.64% 13.56% 14.21% -
ROE 6.81% 6.26% 6.31% 5.79% 4.13% 3.39% 4.12% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 50.28 39.20 41.39 46.04 28.00 29.27 33.73 6.87%
EPS 8.45 7.25 6.88 5.96 4.13 4.00 4.65 10.46%
DPS 2.67 2.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.16 1.09 1.03 1.00 1.18 1.13 1.55%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 50.29 39.21 41.40 46.05 28.01 29.28 28.08 10.19%
EPS 8.45 7.26 6.88 5.96 4.13 4.00 3.87 13.89%
DPS 2.67 2.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.1603 1.0903 1.0303 1.0003 1.1803 0.9406 4.71%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.93 0.98 0.80 0.51 0.645 1.06 0.85 -
P/RPS 1.85 2.50 1.93 1.11 2.30 3.62 2.52 -5.01%
P/EPS 11.01 13.50 11.63 8.56 15.62 26.48 18.27 -8.09%
EY 9.09 7.41 8.60 11.68 6.40 3.78 5.47 8.82%
DY 2.87 2.04 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.73 0.50 0.65 0.90 0.75 0.00%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 26/11/20 22/11/19 22/11/18 22/11/17 23/11/16 -
Price 1.03 0.985 1.23 0.52 0.595 0.75 0.885 -
P/RPS 2.05 2.51 2.97 1.13 2.12 2.56 2.62 -4.00%
P/EPS 12.19 13.57 17.88 8.73 14.41 18.74 19.02 -7.14%
EY 8.20 7.37 5.59 11.46 6.94 5.34 5.26 7.67%
DY 2.59 2.03 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.13 0.50 0.60 0.64 0.78 1.04%

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