[HIL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 60.03%
YoY- 164.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 138,736 127,936 142,200 82,528 83,676 89,284 121,428 2.24%
PBT 30,612 20,892 10,068 22,644 12,948 14,148 21,012 6.46%
Tax -6,028 -4,808 -4,136 -1,152 -4,904 -5,520 -6,092 -0.17%
NP 24,584 16,084 5,932 21,492 8,044 8,628 14,920 8.67%
-
NP to SH 24,820 16,524 6,088 21,588 8,148 8,584 14,696 9.11%
-
Tax Rate 19.69% 23.01% 41.08% 5.09% 37.87% 39.02% 28.99% -
Total Cost 114,152 111,852 136,268 61,036 75,632 80,656 106,508 1.16%
-
Net Worth 371,773 351,857 335,260 331,941 276,617 308,143 295,577 3.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 19,916 - - - - - - -
Div Payout % 80.24% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 371,773 351,857 335,260 331,941 276,617 308,143 295,577 3.89%
NOSH 334,037 334,037 334,037 334,037 278,714 275,128 276,240 3.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.72% 12.57% 4.17% 26.04% 9.61% 9.66% 12.29% -
ROE 6.68% 4.70% 1.82% 6.50% 2.95% 2.79% 4.97% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 41.80 38.54 42.84 24.86 30.25 32.45 43.96 -0.83%
EPS 7.48 4.96 1.84 6.52 2.44 3.12 5.32 5.83%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.01 1.00 1.00 1.12 1.07 0.76%
Adjusted Per Share Value based on latest NOSH - 334,037
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 41.81 38.55 42.85 24.87 25.21 26.90 36.59 2.24%
EPS 7.48 4.98 1.83 6.51 2.46 2.59 4.43 9.11%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1203 1.0603 1.0103 1.0003 0.8335 0.9285 0.8907 3.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.95 0.485 0.61 0.68 0.90 0.725 0.99 -
P/RPS 2.27 1.26 1.42 2.74 2.98 2.23 2.25 0.14%
P/EPS 12.71 9.74 33.26 10.46 30.55 23.24 18.61 -6.15%
EY 7.87 10.26 3.01 9.56 3.27 4.30 5.37 6.57%
DY 6.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.46 0.60 0.68 0.90 0.65 0.93 -1.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 25/06/20 23/05/19 24/05/18 25/05/17 26/05/16 29/05/15 -
Price 0.96 0.565 0.575 0.73 1.08 0.87 0.85 -
P/RPS 2.30 1.47 1.34 2.94 3.57 2.68 1.93 2.96%
P/EPS 12.84 11.35 31.35 11.22 36.66 27.88 15.98 -3.57%
EY 7.79 8.81 3.19 8.91 2.73 3.59 6.26 3.70%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.53 0.57 0.73 1.08 0.78 0.79 1.42%

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