[HIL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 130.48%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 49,090 43,407 45,702 60,206 56,597 36,831 40,213 3.37%
PBT 10,817 5,984 7,857 12,120 9,167 966 597 62.02%
Tax -1,702 -2,431 -2,693 -3,557 -2,389 -1,122 -1,197 6.03%
NP 9,115 3,553 5,164 8,563 6,778 -156 -600 -
-
NP to SH 9,160 3,608 5,154 8,468 6,730 -63 -616 -
-
Tax Rate 15.73% 40.62% 34.28% 29.35% 26.06% 116.15% 200.50% -
Total Cost 39,975 39,854 40,538 51,643 49,819 36,987 40,813 -0.34%
-
Net Worth 331,941 320,875 307,577 298,870 279,724 308,700 277,200 3.04%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 331,941 320,875 307,577 298,870 279,724 308,700 277,200 3.04%
NOSH 334,037 278,714 277,096 276,732 276,954 315,000 280,000 2.98%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.57% 8.19% 11.30% 14.22% 11.98% -0.42% -1.49% -
ROE 2.76% 1.12% 1.68% 2.83% 2.41% -0.02% -0.22% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.79 15.69 16.49 21.76 20.44 11.69 14.36 0.49%
EPS 2.76 1.30 1.86 3.06 2.43 -0.02 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.11 1.08 1.01 0.98 0.99 0.16%
Adjusted Per Share Value based on latest NOSH - 277,109
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.70 12.99 13.68 18.02 16.94 11.03 12.04 3.38%
EPS 2.74 1.08 1.54 2.54 2.01 -0.02 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9937 0.9606 0.9208 0.8947 0.8374 0.9241 0.8298 3.04%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.66 1.17 0.755 0.755 0.69 0.43 0.41 -
P/RPS 4.46 7.46 4.58 3.47 3.38 3.68 2.85 7.74%
P/EPS 23.92 89.70 40.59 24.67 28.40 -2,150.00 -186.36 -
EY 4.18 1.11 2.46 4.05 3.52 -0.05 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.01 0.68 0.70 0.68 0.44 0.41 8.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 25/08/17 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.65 1.05 0.88 0.57 0.665 0.42 0.39 -
P/RPS 4.40 6.69 5.34 2.62 3.25 3.59 2.72 8.34%
P/EPS 23.55 80.50 47.31 18.63 27.37 -2,100.00 -177.27 -
EY 4.25 1.24 2.11 5.37 3.65 -0.05 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 0.79 0.53 0.66 0.43 0.39 8.88%

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