[HIL] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 21.55%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 20,620 29,457 24,189 31,717 37,310 21,122 17,747 2.53%
PBT 1,834 8,776 6,558 8,038 7,263 1,654 333 32.87%
Tax -741 -2,445 -1,789 -2,275 -1,929 -930 -774 -0.72%
NP 1,093 6,331 4,769 5,763 5,334 724 -441 -
-
NP to SH 1,117 6,356 4,487 5,827 5,246 739 -476 -
-
Tax Rate 40.40% 27.86% 27.28% 28.30% 26.56% 56.23% 232.43% -
Total Cost 19,527 23,126 19,420 25,954 31,976 20,398 18,188 1.19%
-
Net Worth 331,941 391,690 312,982 306,538 281,627 268,229 274,400 3.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 331,941 391,690 312,982 306,538 281,627 268,229 274,400 3.22%
NOSH 334,037 278,714 276,975 276,161 276,105 273,703 279,999 2.98%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.30% 21.49% 19.72% 18.17% 14.30% 3.43% -2.48% -
ROE 0.34% 1.62% 1.43% 1.90% 1.86% 0.28% -0.17% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.21 8.87 8.73 11.48 13.51 7.72 6.34 -0.34%
EPS 0.34 1.91 1.62 2.11 1.90 0.27 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.13 1.11 1.02 0.98 0.98 0.33%
Adjusted Per Share Value based on latest NOSH - 276,161
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.21 8.88 7.29 9.56 11.24 6.36 5.35 2.51%
EPS 0.34 1.92 1.35 1.76 1.58 0.22 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0003 1.1803 0.9431 0.9237 0.8486 0.8083 0.8269 3.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.645 1.06 0.85 0.735 0.76 0.41 0.42 -
P/RPS 10.38 11.94 9.73 6.40 5.62 5.31 6.63 7.75%
P/EPS 191.68 55.36 52.47 34.83 40.00 151.85 -247.06 -
EY 0.52 1.81 1.91 2.87 2.50 0.66 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 0.75 0.66 0.75 0.42 0.43 7.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 26/11/15 27/11/14 27/11/13 28/11/12 -
Price 0.595 0.75 0.885 0.90 0.785 0.415 0.35 -
P/RPS 9.58 8.45 10.13 7.84 5.81 5.38 5.52 9.61%
P/EPS 176.82 39.17 54.63 42.65 41.32 153.70 -205.88 -
EY 0.57 2.55 1.83 2.34 2.42 0.65 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.78 0.81 0.77 0.42 0.36 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