[HIL] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 205.85%
YoY- 23.7%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 42,068 25,592 21,911 35,926 28,458 22,488 23,381 10.27%
PBT 8,354 5,048 2,111 6,786 5,156 2,747 4,320 11.61%
Tax -1,504 -780 -112 -2,168 -1,414 -1,205 -1,313 2.28%
NP 6,850 4,268 1,999 4,618 3,742 1,542 3,007 14.70%
-
NP to SH 6,951 4,281 2,149 4,655 3,763 1,571 3,008 14.97%
-
Tax Rate 18.00% 15.45% 5.31% 31.95% 27.42% 43.87% 30.39% -
Total Cost 35,218 21,324 19,912 31,308 24,716 20,946 20,374 9.54%
-
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 306,319 4.76%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 3,983 - - - - -
Div Payout % - - 185.36% - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 306,319 4.76%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 275,963 3.23%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.28% 16.68% 9.12% 12.85% 13.15% 6.86% 12.86% -
ROE 1.72% 1.14% 0.61% 1.39% 1.13% 0.49% 0.98% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.67 7.71 6.60 10.82 8.57 8.13 8.47 6.93%
EPS 2.09 1.29 0.65 1.40 1.13 0.57 1.09 11.45%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.13 1.06 1.01 1.00 1.16 1.11 1.58%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.68 7.71 6.60 10.83 8.58 6.78 7.05 10.27%
EPS 2.09 1.29 0.65 1.40 1.13 0.47 0.91 14.85%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.2203 1.1303 1.0603 1.0103 1.0003 0.9669 0.923 4.76%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.995 0.97 0.56 0.54 0.66 1.17 0.755 -
P/RPS 7.85 12.58 8.48 4.99 7.70 14.39 8.91 -2.08%
P/EPS 47.52 75.21 86.50 38.51 58.22 206.01 69.27 -6.08%
EY 2.10 1.33 1.16 2.60 1.72 0.49 1.44 6.48%
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.53 0.53 0.66 1.01 0.68 3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 14/09/21 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 -
Price 0.985 0.995 0.855 0.50 0.65 1.05 0.88 -
P/RPS 7.77 12.91 12.95 4.62 7.58 12.92 10.39 -4.72%
P/EPS 47.04 77.15 132.07 35.65 57.34 184.88 80.73 -8.60%
EY 2.13 1.30 0.76 2.80 1.74 0.54 1.24 9.43%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 0.50 0.65 0.91 0.79 0.41%

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