[HIL] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 128.96%
YoY- 296.28%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 95,941 112,077 142,504 89,327 75,328 99,608 134,145 -5.42%
PBT 22,039 23,086 28,287 9,664 148 1,327 14,477 7.24%
Tax -6,249 -7,471 -7,412 -3,364 -3,456 -1,699 -3,084 12.47%
NP 15,790 15,615 20,875 6,300 -3,308 -372 11,393 5.58%
-
NP to SH 16,276 15,671 20,800 6,381 -3,251 -610 12,197 4.92%
-
Tax Rate 28.35% 32.36% 26.20% 34.81% 2,335.14% 128.03% 21.30% -
Total Cost 80,151 96,462 121,629 83,027 78,636 99,980 122,752 -6.85%
-
Net Worth 276,617 308,143 295,577 275,744 269,983 275,032 275,962 0.03%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,149 4,156 4,144 - - - - -
Div Payout % 25.49% 26.52% 19.93% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 276,617 308,143 295,577 275,744 269,983 275,032 275,962 0.03%
NOSH 276,617 275,128 276,240 275,744 278,333 280,645 278,750 -0.12%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.46% 13.93% 14.65% 7.05% -4.39% -0.37% 8.49% -
ROE 5.88% 5.09% 7.04% 2.31% -1.20% -0.22% 4.42% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.68 40.74 51.59 32.39 27.06 35.49 48.12 -5.30%
EPS 5.88 5.70 7.53 2.31 -1.17 -0.22 4.38 5.02%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.07 1.00 0.97 0.98 0.99 0.16%
Adjusted Per Share Value based on latest NOSH - 275,744
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.91 33.77 42.94 26.92 22.70 30.02 40.42 -5.42%
EPS 4.90 4.72 6.27 1.92 -0.98 -0.18 3.68 4.88%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.8335 0.9285 0.8907 0.8309 0.8136 0.8288 0.8316 0.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.90 0.725 0.99 0.625 0.36 0.44 0.64 -
P/RPS 2.59 1.78 1.92 1.93 1.33 1.24 1.33 11.73%
P/EPS 15.30 12.73 13.15 27.01 -30.82 -202.43 14.63 0.74%
EY 6.54 7.86 7.61 3.70 -3.24 -0.49 6.84 -0.74%
DY 1.67 2.07 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.65 0.93 0.63 0.37 0.45 0.65 5.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 -
Price 1.08 0.87 0.85 0.59 0.425 0.40 0.54 -
P/RPS 3.11 2.14 1.65 1.82 1.57 1.13 1.12 18.53%
P/EPS 18.36 15.27 11.29 25.50 -36.39 -184.03 12.34 6.83%
EY 5.45 6.55 8.86 3.92 -2.75 -0.54 8.10 -6.38%
DY 1.39 1.72 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.79 0.59 0.44 0.41 0.55 11.89%

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