[HIL] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -50.27%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 127,936 142,200 82,528 83,676 89,284 121,428 97,008 4.71%
PBT 20,892 10,068 22,644 12,948 14,148 21,012 14,368 6.43%
Tax -4,808 -4,136 -1,152 -4,904 -5,520 -6,092 -4,012 3.05%
NP 16,084 5,932 21,492 8,044 8,628 14,920 10,356 7.60%
-
NP to SH 16,524 6,088 21,588 8,148 8,584 14,696 10,368 8.07%
-
Tax Rate 23.01% 41.08% 5.09% 37.87% 39.02% 28.99% 27.92% -
Total Cost 111,852 136,268 61,036 75,632 80,656 106,508 86,652 4.34%
-
Net Worth 351,857 335,260 331,941 276,617 308,143 295,577 275,744 4.14%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 351,857 335,260 331,941 276,617 308,143 295,577 275,744 4.14%
NOSH 334,037 334,037 334,037 278,714 275,128 276,240 275,744 3.24%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.57% 4.17% 26.04% 9.61% 9.66% 12.29% 10.68% -
ROE 4.70% 1.82% 6.50% 2.95% 2.79% 4.97% 3.76% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.54 42.84 24.86 30.25 32.45 43.96 35.18 1.53%
EPS 4.96 1.84 6.52 2.44 3.12 5.32 3.76 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.00 1.00 1.12 1.07 1.00 0.97%
Adjusted Per Share Value based on latest NOSH - 278,714
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.30 42.57 24.71 25.05 26.73 36.35 29.04 4.71%
EPS 4.95 1.82 6.46 2.44 2.57 4.40 3.10 8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0533 1.0037 0.9937 0.8281 0.9225 0.8849 0.8255 4.14%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.485 0.61 0.68 0.90 0.725 0.99 0.625 -
P/RPS 1.26 1.42 2.74 2.98 2.23 2.25 1.78 -5.59%
P/EPS 9.74 33.26 10.46 30.55 23.24 18.61 16.62 -8.51%
EY 10.26 3.01 9.56 3.27 4.30 5.37 6.02 9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.68 0.90 0.65 0.93 0.63 -5.10%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 23/05/19 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 -
Price 0.565 0.575 0.73 1.08 0.87 0.85 0.59 -
P/RPS 1.47 1.34 2.94 3.57 2.68 1.93 1.68 -2.19%
P/EPS 11.35 31.35 11.22 36.66 27.88 15.98 15.69 -5.24%
EY 8.81 3.19 8.91 2.73 3.59 6.26 6.37 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.73 1.08 0.78 0.79 0.59 -1.76%

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