[HIL] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.05%
YoY- 1142.71%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 100,315 98,081 134,415 117,604 79,725 82,816 112,160 -1.84%
PBT 22,679 19,059 30,354 19,328 2,263 1,618 3,015 39.93%
Tax -6,796 -6,264 -8,406 -5,124 -3,730 -2,319 -1,967 22.93%
NP 15,883 12,795 21,948 14,204 -1,467 -701 1,048 57.24%
-
NP to SH 16,704 12,545 22,037 14,087 -1,351 -785 1,640 47.17%
-
Tax Rate 29.97% 32.87% 27.69% 26.51% 164.83% 143.33% 65.24% -
Total Cost 84,432 85,286 112,467 103,400 81,192 83,517 111,112 -4.46%
-
Net Worth 391,690 276,975 306,538 281,627 268,229 274,400 272,800 6.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,149 4,156 4,144 - - - - -
Div Payout % 24.84% 33.13% 18.81% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 391,690 276,975 306,538 281,627 268,229 274,400 272,800 6.20%
NOSH 331,941 276,975 276,161 276,105 273,703 279,999 275,555 3.14%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.83% 13.05% 16.33% 12.08% -1.84% -0.85% 0.93% -
ROE 4.26% 4.53% 7.19% 5.00% -0.50% -0.29% 0.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.22 35.41 48.67 42.59 29.13 29.58 40.70 -4.83%
EPS 5.03 4.53 7.98 5.10 -0.49 -0.28 0.60 42.48%
DPS 1.25 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.11 1.02 0.98 0.98 0.99 2.96%
Adjusted Per Share Value based on latest NOSH - 276,105
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.23 29.56 40.50 35.44 24.02 24.96 33.80 -1.84%
EPS 5.03 3.78 6.64 4.24 -0.41 -0.24 0.49 47.36%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.1803 0.8346 0.9237 0.8486 0.8083 0.8269 0.822 6.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.06 0.85 0.735 0.76 0.41 0.42 0.34 -
P/RPS 3.51 2.40 1.51 1.78 1.41 1.42 0.84 26.88%
P/EPS 21.06 18.77 9.21 14.90 -83.06 -149.81 57.13 -15.31%
EY 4.75 5.33 10.86 6.71 -1.20 -0.67 1.75 18.08%
DY 1.18 1.76 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.66 0.75 0.42 0.43 0.34 17.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 0.75 0.885 0.90 0.785 0.415 0.35 0.51 -
P/RPS 2.48 2.50 1.85 1.84 1.42 1.18 1.25 12.08%
P/EPS 14.90 19.54 11.28 15.39 -84.08 -124.84 85.69 -25.27%
EY 6.71 5.12 8.87 6.50 -1.19 -0.80 1.17 33.75%
DY 1.67 1.69 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.81 0.77 0.42 0.36 0.52 3.51%

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