[HIL] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 40.17%
YoY- -37.25%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 35,926 28,458 22,488 23,381 29,849 32,345 20,256 10.01%
PBT 6,786 5,156 2,747 4,320 6,867 5,575 1,520 28.30%
Tax -2,168 -1,414 -1,205 -1,313 -2,034 -1,386 -625 23.02%
NP 4,618 3,742 1,542 3,007 4,833 4,189 895 31.43%
-
NP to SH 4,655 3,763 1,571 3,008 4,794 4,138 939 30.56%
-
Tax Rate 31.95% 27.42% 43.87% 30.39% 29.62% 24.86% 41.12% -
Total Cost 31,308 24,716 20,946 20,374 25,016 28,156 19,361 8.33%
-
Net Worth 335,260 331,941 320,875 306,319 299,278 278,625 270,652 3.63%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 335,260 331,941 320,875 306,319 299,278 278,625 270,652 3.63%
NOSH 334,037 334,037 278,714 275,963 277,109 275,866 276,176 3.21%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.85% 13.15% 6.86% 12.86% 16.19% 12.95% 4.42% -
ROE 1.39% 1.13% 0.49% 0.98% 1.60% 1.49% 0.35% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.82 8.57 8.13 8.47 10.77 11.72 7.33 6.70%
EPS 1.40 1.13 0.57 1.09 1.73 1.50 0.34 26.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.16 1.11 1.08 1.01 0.98 0.50%
Adjusted Per Share Value based on latest NOSH - 275,963
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.76 8.52 6.73 7.00 8.94 9.68 6.06 10.03%
EPS 1.39 1.13 0.47 0.90 1.44 1.24 0.28 30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0037 0.9937 0.9606 0.917 0.8959 0.8341 0.8102 3.63%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.54 0.66 1.17 0.755 0.755 0.69 0.43 -
P/RPS 4.99 7.70 14.39 8.91 7.01 5.88 5.86 -2.64%
P/EPS 38.51 58.22 206.01 69.27 43.64 46.00 126.47 -17.97%
EY 2.60 1.72 0.49 1.44 2.29 2.17 0.79 21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 1.01 0.68 0.70 0.68 0.44 3.14%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 23/08/18 25/08/17 26/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.50 0.65 1.05 0.88 0.57 0.665 0.42 -
P/RPS 4.62 7.58 12.92 10.39 5.29 5.67 5.73 -3.52%
P/EPS 35.65 57.34 184.88 80.73 32.95 44.33 123.53 -18.70%
EY 2.80 1.74 0.54 1.24 3.04 2.26 0.81 22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.91 0.79 0.53 0.66 0.43 2.54%

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