[HIL] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.5%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 232,257 195,839 200,819 162,778 141,801 150,328 99,038 15.24%
PBT 60,060 43,252 40,146 32,062 28,933 27,937 13,295 28.54%
Tax -15,321 -11,852 -7,429 -6,761 -5,783 -6,703 548 -
NP 44,739 31,400 32,717 25,301 23,150 21,234 13,843 21.57%
-
NP to SH 42,800 31,023 33,357 25,569 23,677 21,613 13,803 20.73%
-
Tax Rate 25.51% 27.40% 18.50% 21.09% 19.99% 23.99% -4.12% -
Total Cost 187,518 164,439 168,102 137,477 118,651 129,094 85,195 14.03%
-
Net Worth 464,597 434,842 411,606 385,051 361,815 341,899 331,941 5.75%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 4,979 3,983 5,808 5,808 -
Div Payout % - - - 19.47% 16.82% 26.88% 42.08% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 464,597 434,842 411,606 385,051 361,815 341,899 331,941 5.75%
NOSH 331,855 334,037 334,037 334,037 334,037 334,037 334,037 -0.10%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 19.26% 16.03% 16.29% 15.54% 16.33% 14.13% 13.98% -
ROE 9.21% 7.13% 8.10% 6.64% 6.54% 6.32% 4.16% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 69.99 59.00 60.50 49.04 42.72 45.29 29.84 15.25%
EPS 12.90 9.35 10.05 7.70 7.13 6.51 4.16 20.73%
DPS 0.00 0.00 0.00 1.50 1.20 1.75 1.75 -
NAPS 1.40 1.31 1.24 1.16 1.09 1.03 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 69.99 59.01 60.51 49.05 42.73 45.30 29.84 15.25%
EPS 12.90 9.35 10.05 7.70 7.13 6.51 4.16 20.73%
DPS 0.00 0.00 0.00 1.50 1.20 1.75 1.75 -
NAPS 1.40 1.3103 1.2403 1.1603 1.0903 1.0303 1.0003 5.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.885 1.00 0.93 0.98 0.80 0.51 0.645 -
P/RPS 1.26 1.69 1.54 2.00 1.87 1.13 2.16 -8.58%
P/EPS 6.86 10.70 9.25 12.72 11.22 7.83 15.51 -12.70%
EY 14.57 9.35 10.81 7.86 8.92 12.77 6.45 14.53%
DY 0.00 0.00 0.00 1.53 1.50 3.43 2.71 -
P/NAPS 0.63 0.76 0.75 0.84 0.73 0.50 0.65 -0.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 23/11/23 23/11/22 25/11/21 26/11/20 22/11/19 22/11/18 -
Price 0.895 0.93 1.03 0.985 1.23 0.52 0.595 -
P/RPS 1.28 1.58 1.70 2.01 2.88 1.15 1.99 -7.08%
P/EPS 6.94 9.95 10.25 12.79 17.24 7.99 14.31 -11.35%
EY 14.41 10.05 9.76 7.82 5.80 12.52 6.99 12.80%
DY 0.00 0.00 0.00 1.52 0.98 3.37 2.94 -
P/NAPS 0.64 0.71 0.83 0.85 1.13 0.50 0.60 1.08%

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