[HIL] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 13.01%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 174,618 135,800 127,802 107,875 95,047 105,609 140,008 3.74%
PBT 36,559 25,677 19,145 20,237 20,461 20,539 29,579 3.59%
Tax -8,072 -4,750 -5,248 -1,156 -6,140 -6,750 -8,060 0.02%
NP 28,487 20,927 13,897 19,081 14,321 13,789 21,519 4.78%
-
NP to SH 28,824 21,493 14,072 19,042 14,835 13,885 21,456 5.03%
-
Tax Rate 22.08% 18.50% 27.41% 5.71% 30.01% 32.86% 27.25% -
Total Cost 146,131 114,873 113,905 88,794 80,726 91,820 118,489 3.55%
-
Net Worth 375,093 351,857 335,260 331,941 320,875 306,319 299,278 3.83%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,979 3,983 5,808 5,808 4,149 4,156 4,144 3.10%
Div Payout % 17.27% 18.53% 41.28% 30.51% 27.97% 29.93% 19.32% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 375,093 351,857 335,260 331,941 320,875 306,319 299,278 3.83%
NOSH 334,037 334,037 334,037 334,037 278,714 275,963 277,109 3.16%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.31% 15.41% 10.87% 17.69% 15.07% 13.06% 15.37% -
ROE 7.68% 6.11% 4.20% 5.74% 4.62% 4.53% 7.17% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.61 40.91 38.50 32.50 34.36 38.27 50.52 0.67%
EPS 8.68 6.47 4.24 5.74 5.36 5.03 7.74 1.92%
DPS 1.50 1.20 1.75 1.75 1.50 1.50 1.50 0.00%
NAPS 1.13 1.06 1.01 1.00 1.16 1.11 1.08 0.75%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.62 40.92 38.51 32.51 28.64 31.82 42.19 3.74%
EPS 8.69 6.48 4.24 5.74 4.47 4.18 6.47 5.03%
DPS 1.50 1.20 1.75 1.75 1.25 1.25 1.25 3.08%
NAPS 1.1303 1.0603 1.0103 1.0003 0.9669 0.923 0.9018 3.83%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.97 0.56 0.54 0.66 1.17 0.755 0.755 -
P/RPS 1.84 1.37 1.40 2.03 3.41 1.97 1.49 3.57%
P/EPS 11.17 8.65 12.74 11.51 21.82 15.01 9.75 2.28%
EY 8.95 11.56 7.85 8.69 4.58 6.66 10.26 -2.24%
DY 1.55 2.14 3.24 2.65 1.28 1.99 1.99 -4.07%
P/NAPS 0.86 0.53 0.53 0.66 1.01 0.68 0.70 3.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 14/09/21 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 26/08/15 -
Price 0.995 0.855 0.50 0.65 1.05 0.88 0.57 -
P/RPS 1.89 2.09 1.30 2.00 3.06 2.30 1.13 8.94%
P/EPS 11.46 13.20 11.79 11.33 19.58 17.49 7.36 7.65%
EY 8.73 7.57 8.48 8.83 5.11 5.72 13.58 -7.09%
DY 1.51 1.40 3.50 2.69 1.43 1.70 2.63 -8.82%
P/NAPS 0.88 0.81 0.50 0.65 0.91 0.79 0.53 8.80%

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