[HIL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -25.47%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 82,528 83,676 89,284 121,428 97,008 66,300 83,916 -0.27%
PBT 22,644 12,948 14,148 21,012 14,368 -2,216 -516 -
Tax -1,152 -4,904 -5,520 -6,092 -4,012 -1,988 -2,760 -13.54%
NP 21,492 8,044 8,628 14,920 10,356 -4,204 -3,276 -
-
NP to SH 21,588 8,148 8,584 14,696 10,368 -4,008 -3,480 -
-
Tax Rate 5.09% 37.87% 39.02% 28.99% 27.92% - - -
Total Cost 61,036 75,632 80,656 106,508 86,652 70,504 87,192 -5.76%
-
Net Worth 331,941 276,617 308,143 295,577 275,744 269,983 275,032 3.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,941 276,617 308,143 295,577 275,744 269,983 275,032 3.18%
NOSH 334,037 278,714 275,128 276,240 275,744 278,333 280,645 2.94%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.04% 9.61% 9.66% 12.29% 10.68% -6.34% -3.90% -
ROE 6.50% 2.95% 2.79% 4.97% 3.76% -1.48% -1.27% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.86 30.25 32.45 43.96 35.18 23.82 29.90 -3.02%
EPS 6.52 2.44 3.12 5.32 3.76 -1.44 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.12 1.07 1.00 0.97 0.98 0.33%
Adjusted Per Share Value based on latest NOSH - 276,240
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.87 25.21 26.90 36.59 29.23 19.98 25.29 -0.27%
EPS 6.51 2.46 2.59 4.43 3.12 -1.21 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0003 0.8335 0.9285 0.8907 0.8309 0.8136 0.8288 3.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.68 0.90 0.725 0.99 0.625 0.36 0.44 -
P/RPS 2.74 2.98 2.23 2.25 1.78 1.51 1.47 10.93%
P/EPS 10.46 30.55 23.24 18.61 16.62 -25.00 -35.48 -
EY 9.56 3.27 4.30 5.37 6.02 -4.00 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.65 0.93 0.63 0.37 0.45 7.11%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 -
Price 0.73 1.08 0.87 0.85 0.59 0.425 0.40 -
P/RPS 2.94 3.57 2.68 1.93 1.68 1.78 1.34 13.98%
P/EPS 11.22 36.66 27.88 15.98 15.69 -29.51 -32.26 -
EY 8.91 2.73 3.59 6.26 6.37 -3.39 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 0.78 0.79 0.59 0.44 0.41 10.08%

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