[HIL] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 304.58%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 49,147 43,146 20,620 29,457 24,189 31,717 37,310 4.69%
PBT 13,882 10,626 1,834 8,776 6,558 8,038 7,263 11.39%
Tax -3,229 -2,196 -741 -2,445 -1,789 -2,275 -1,929 8.95%
NP 10,653 8,430 1,093 6,331 4,769 5,763 5,334 12.20%
-
NP to SH 10,842 8,658 1,117 6,356 4,487 5,827 5,246 12.84%
-
Tax Rate 23.26% 20.67% 40.40% 27.86% 27.28% 28.30% 26.56% -
Total Cost 38,494 34,716 19,527 23,126 19,420 25,954 31,976 3.13%
-
Net Worth 361,815 341,899 331,941 391,690 312,982 306,538 281,627 4.26%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 361,815 341,899 331,941 391,690 312,982 306,538 281,627 4.26%
NOSH 334,037 334,037 334,037 278,714 276,975 276,161 276,105 3.22%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.68% 19.54% 5.30% 21.49% 19.72% 18.17% 14.30% -
ROE 3.00% 2.53% 0.34% 1.62% 1.43% 1.90% 1.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.81 13.00 6.21 8.87 8.73 11.48 13.51 1.54%
EPS 3.27 2.61 0.34 1.91 1.62 2.11 1.90 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 1.00 1.18 1.13 1.11 1.02 1.11%
Adjusted Per Share Value based on latest NOSH - 278,714
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.81 13.00 6.21 8.88 7.29 9.56 11.24 4.69%
EPS 3.27 2.61 0.34 1.92 1.35 1.76 1.58 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0903 1.0303 1.0003 1.1803 0.9431 0.9237 0.8486 4.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.80 0.51 0.645 1.06 0.85 0.735 0.76 -
P/RPS 5.40 3.92 10.38 11.94 9.73 6.40 5.62 -0.66%
P/EPS 24.49 19.55 191.68 55.36 52.47 34.83 40.00 -7.84%
EY 4.08 5.11 0.52 1.81 1.91 2.87 2.50 8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.65 0.90 0.75 0.66 0.75 -0.44%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 22/11/19 22/11/18 22/11/17 23/11/16 26/11/15 27/11/14 -
Price 1.23 0.52 0.595 0.75 0.885 0.90 0.785 -
P/RPS 8.31 4.00 9.58 8.45 10.13 7.84 5.81 6.14%
P/EPS 37.66 19.94 176.82 39.17 54.63 42.65 41.32 -1.53%
EY 2.66 5.02 0.57 2.55 1.83 2.34 2.42 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.50 0.60 0.64 0.78 0.81 0.77 6.59%

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