[HIL] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 59.65%
YoY- 340.68%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,488 23,381 29,849 32,345 20,256 19,234 26,743 -2.84%
PBT 2,747 4,320 6,867 5,575 1,520 726 -721 -
Tax -1,205 -1,313 -2,034 -1,386 -625 -507 -415 19.42%
NP 1,542 3,007 4,833 4,189 895 219 -1,136 -
-
NP to SH 1,571 3,008 4,794 4,138 939 254 -1,287 -
-
Tax Rate 43.87% 30.39% 29.62% 24.86% 41.12% 69.83% - -
Total Cost 20,946 20,374 25,016 28,156 19,361 19,015 27,879 -4.64%
-
Net Worth 320,875 306,319 299,278 278,625 270,652 279,399 274,186 2.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 320,875 306,319 299,278 278,625 270,652 279,399 274,186 2.65%
NOSH 278,714 275,963 277,109 275,866 276,176 282,222 279,782 -0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.86% 12.86% 16.19% 12.95% 4.42% 1.14% -4.25% -
ROE 0.49% 0.98% 1.60% 1.49% 0.35% 0.09% -0.47% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.13 8.47 10.77 11.72 7.33 6.82 9.56 -2.66%
EPS 0.57 1.09 1.73 1.50 0.34 0.09 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.08 1.01 0.98 0.99 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 275,866
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.78 7.05 8.99 9.75 6.10 5.80 8.06 -2.83%
EPS 0.47 0.91 1.44 1.25 0.28 0.08 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9669 0.923 0.9018 0.8396 0.8156 0.8419 0.8262 2.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.17 0.755 0.755 0.69 0.43 0.41 0.44 -
P/RPS 14.39 8.91 7.01 5.88 5.86 6.02 4.60 20.91%
P/EPS 206.01 69.27 43.64 46.00 126.47 455.56 -95.65 -
EY 0.49 1.44 2.29 2.17 0.79 0.22 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.68 0.70 0.68 0.44 0.41 0.45 14.41%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 -
Price 1.05 0.88 0.57 0.665 0.42 0.39 0.38 -
P/RPS 12.92 10.39 5.29 5.67 5.73 5.72 3.98 21.66%
P/EPS 184.88 80.73 32.95 44.33 123.53 433.33 -82.61 -
EY 0.54 1.24 3.04 2.26 0.81 0.23 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.53 0.66 0.43 0.39 0.39 15.15%

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