[HIL] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 53.59%
YoY- 56.58%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 200,819 162,778 141,801 150,328 99,038 100,315 98,081 12.67%
PBT 40,146 32,062 28,933 27,937 13,295 22,679 19,059 13.21%
Tax -7,429 -6,761 -5,783 -6,703 548 -6,796 -6,264 2.88%
NP 32,717 25,301 23,150 21,234 13,843 15,883 12,795 16.92%
-
NP to SH 33,357 25,569 23,677 21,613 13,803 16,704 12,545 17.69%
-
Tax Rate 18.50% 21.09% 19.99% 23.99% -4.12% 29.97% 32.87% -
Total Cost 168,102 137,477 118,651 129,094 85,195 84,432 85,286 11.96%
-
Net Worth 411,606 385,051 361,815 341,899 331,941 391,690 276,975 6.82%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 4,979 3,983 5,808 5,808 4,149 4,156 -
Div Payout % - 19.47% 16.82% 26.88% 42.08% 24.84% 33.13% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 411,606 385,051 361,815 341,899 331,941 391,690 276,975 6.82%
NOSH 334,037 334,037 334,037 334,037 334,037 331,941 276,975 3.16%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.29% 15.54% 16.33% 14.13% 13.98% 15.83% 13.05% -
ROE 8.10% 6.64% 6.54% 6.32% 4.16% 4.26% 4.53% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 60.50 49.04 42.72 45.29 29.84 30.22 35.41 9.33%
EPS 10.05 7.70 7.13 6.51 4.16 5.03 4.53 14.19%
DPS 0.00 1.50 1.20 1.75 1.75 1.25 1.50 -
NAPS 1.24 1.16 1.09 1.03 1.00 1.18 1.00 3.64%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 60.51 49.05 42.73 45.30 29.84 30.23 29.56 12.67%
EPS 10.05 7.70 7.13 6.51 4.16 5.03 3.78 17.69%
DPS 0.00 1.50 1.20 1.75 1.75 1.25 1.25 -
NAPS 1.2403 1.1603 1.0903 1.0303 1.0003 1.1803 0.8346 6.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.93 0.98 0.80 0.51 0.645 1.06 0.85 -
P/RPS 1.54 2.00 1.87 1.13 2.16 3.51 2.40 -7.12%
P/EPS 9.25 12.72 11.22 7.83 15.51 21.06 18.77 -11.12%
EY 10.81 7.86 8.92 12.77 6.45 4.75 5.33 12.50%
DY 0.00 1.53 1.50 3.43 2.71 1.18 1.76 -
P/NAPS 0.75 0.84 0.73 0.50 0.65 0.90 0.85 -2.06%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 26/11/20 22/11/19 22/11/18 22/11/17 23/11/16 -
Price 1.03 0.985 1.23 0.52 0.595 0.75 0.885 -
P/RPS 1.70 2.01 2.88 1.15 1.99 2.48 2.50 -6.22%
P/EPS 10.25 12.79 17.24 7.99 14.31 14.90 19.54 -10.19%
EY 9.76 7.82 5.80 12.52 6.99 6.71 5.12 11.34%
DY 0.00 1.52 0.98 3.37 2.94 1.67 1.69 -
P/NAPS 0.83 0.85 1.13 0.50 0.60 0.64 0.89 -1.15%

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