Highlights

[HIL] QoQ Quarter Result on 2020-06-30 [#2]

Stock [HIL]: HIL INDUSTRIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -47.98%    YoY -     -53.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,911 31,984 38,759 43,146 35,926 35,550 35,706 -27.81%
  QoQ % -31.49% -17.48% -10.17% 20.10% 1.06% -0.44% -
  Horiz. % 61.37% 89.58% 108.55% 120.84% 100.62% 99.56% 100.00%
PBT 2,111 5,223 7,717 10,626 6,786 2,517 8,008 -58.92%
  QoQ % -59.58% -32.32% -27.38% 56.59% 169.61% -68.57% -
  Horiz. % 26.36% 65.22% 96.37% 132.69% 84.74% 31.43% 100.00%
Tax -112 -1,202 -1,240 -2,196 -2,168 -1,034 -1,305 -80.57%
  QoQ % 90.68% 3.06% 43.53% -1.29% -109.67% 20.77% -
  Horiz. % 8.58% 92.11% 95.02% 168.28% 166.13% 79.23% 100.00%
NP 1,999 4,021 6,477 8,430 4,618 1,483 6,703 -55.40%
  QoQ % -50.29% -37.92% -23.17% 82.55% 211.40% -77.88% -
  Horiz. % 29.82% 59.99% 96.63% 125.76% 68.89% 22.12% 100.00%
NP to SH 2,149 4,131 6,555 8,658 4,655 1,522 6,778 -53.54%
  QoQ % -47.98% -36.98% -24.29% 85.99% 205.85% -77.54% -
  Horiz. % 31.71% 60.95% 96.71% 127.74% 68.68% 22.46% 100.00%
Tax Rate 5.31 % 23.01 % 16.07 % 20.67 % 31.95 % 41.08 % 16.30 % -52.69%
  QoQ % -76.92% 43.19% -22.25% -35.31% -22.22% 152.02% -
  Horiz. % 32.58% 141.17% 98.59% 126.81% 196.01% 252.02% 100.00%
Total Cost 19,912 27,963 32,282 34,716 31,308 34,067 29,003 -22.19%
  QoQ % -28.79% -13.38% -7.01% 10.89% -8.10% 17.46% -
  Horiz. % 68.65% 96.41% 111.31% 119.70% 107.95% 117.46% 100.00%
Net Worth 351,857 351,857 348,538 341,899 335,260 335,260 331,941 3.96%
  QoQ % 0.00% 0.95% 1.94% 1.98% 0.00% 1.00% -
  Horiz. % 106.00% 106.00% 105.00% 103.00% 101.00% 101.00% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,983 - - - - - 5,808 -22.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.57% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 185.36 % - % - % - % - % - % 85.70 % 67.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.29% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 351,857 351,857 348,538 341,899 335,260 335,260 331,941 3.96%
  QoQ % 0.00% 0.95% 1.94% 1.98% 0.00% 1.00% -
  Horiz. % 106.00% 106.00% 105.00% 103.00% 101.00% 101.00% 100.00%
NOSH 331,941 331,941 331,941 331,941 331,941 331,941 331,941 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.12 % 12.57 % 16.71 % 19.54 % 12.85 % 4.17 % 18.77 % -38.22%
  QoQ % -27.45% -24.78% -14.48% 52.06% 208.15% -77.78% -
  Horiz. % 48.59% 66.97% 89.03% 104.10% 68.46% 22.22% 100.00%
ROE 0.61 % 1.17 % 1.88 % 2.53 % 1.39 % 0.45 % 2.04 % -55.32%
  QoQ % -47.86% -37.77% -25.69% 82.01% 208.89% -77.94% -
  Horiz. % 29.90% 57.35% 92.16% 124.02% 68.14% 22.06% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.60 9.64 11.68 13.00 10.82 10.71 10.76 -27.83%
  QoQ % -31.54% -17.47% -10.15% 20.15% 1.03% -0.46% -
  Horiz. % 61.34% 89.59% 108.55% 120.82% 100.56% 99.54% 100.00%
EPS 0.65 1.24 1.97 2.61 1.40 0.46 2.04 -53.38%
  QoQ % -47.58% -37.06% -24.52% 86.43% 204.35% -77.45% -
  Horiz. % 31.86% 60.78% 96.57% 127.94% 68.63% 22.55% 100.00%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 1.75 -22.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.57% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0600 1.0600 1.0500 1.0300 1.0100 1.0100 1.0000 3.96%
  QoQ % 0.00% 0.95% 1.94% 1.98% 0.00% 1.00% -
  Horiz. % 106.00% 106.00% 105.00% 103.00% 101.00% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.56 9.57 11.60 12.92 10.76 10.64 10.69 -27.81%
  QoQ % -31.45% -17.50% -10.22% 20.07% 1.13% -0.47% -
  Horiz. % 61.37% 89.52% 108.51% 120.86% 100.65% 99.53% 100.00%
EPS 0.64 1.24 1.96 2.59 1.39 0.46 2.03 -53.71%
  QoQ % -48.39% -36.73% -24.32% 86.33% 202.17% -77.34% -
  Horiz. % 31.53% 61.08% 96.55% 127.59% 68.47% 22.66% 100.00%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 1.74 -22.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.39% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0533 1.0533 1.0434 1.0235 1.0037 1.0037 0.9937 3.96%
  QoQ % 0.00% 0.95% 1.94% 1.97% 0.00% 1.01% -
  Horiz. % 106.00% 106.00% 105.00% 103.00% 101.01% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5600 0.4850 0.5650 0.5100 0.5400 0.6100 0.5400 -
P/RPS 8.48 5.03 4.84 3.92 4.99 5.70 5.02 41.88%
  QoQ % 68.59% 3.93% 23.47% -21.44% -12.46% 13.55% -
  Horiz. % 168.92% 100.20% 96.41% 78.09% 99.40% 113.55% 100.00%
P/EPS 86.50 38.97 28.61 19.55 38.51 133.04 26.45 120.48%
  QoQ % 121.97% 36.21% 46.34% -49.23% -71.05% 402.99% -
  Horiz. % 327.03% 147.33% 108.17% 73.91% 145.60% 502.99% 100.00%
EY 1.16 2.57 3.50 5.11 2.60 0.75 3.78 -54.54%
  QoQ % -54.86% -26.57% -31.51% 96.54% 246.67% -80.16% -
  Horiz. % 30.69% 67.99% 92.59% 135.19% 68.78% 19.84% 100.00%
DY 2.14 0.00 0.00 0.00 0.00 0.00 3.24 -24.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.05% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.46 0.54 0.50 0.53 0.60 0.54 -1.24%
  QoQ % 15.22% -14.81% 8.00% -5.66% -11.67% 11.11% -
  Horiz. % 98.15% 85.19% 100.00% 92.59% 98.15% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 22/11/19 29/08/19 23/05/19 26/02/19 -
Price 0.8550 0.5650 0.5600 0.5200 0.5000 0.5750 0.4800 -
P/RPS 12.95 5.86 4.80 4.00 4.62 5.37 4.46 103.66%
  QoQ % 120.99% 22.08% 20.00% -13.42% -13.97% 20.40% -
  Horiz. % 290.36% 131.39% 107.62% 89.69% 103.59% 120.40% 100.00%
P/EPS 132.07 45.40 28.36 19.94 35.65 125.40 23.51 216.34%
  QoQ % 190.90% 60.08% 42.23% -44.07% -71.57% 433.39% -
  Horiz. % 561.76% 193.11% 120.63% 84.81% 151.64% 533.39% 100.00%
EY 0.76 2.20 3.53 5.02 2.80 0.80 4.25 -68.29%
  QoQ % -65.45% -37.68% -29.68% 79.29% 250.00% -81.18% -
  Horiz. % 17.88% 51.76% 83.06% 118.12% 65.88% 18.82% 100.00%
DY 1.40 0.00 0.00 0.00 0.00 0.00 3.65 -47.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.36% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.53 0.53 0.50 0.50 0.57 0.48 41.79%
  QoQ % 52.83% 0.00% 6.00% 0.00% -12.28% 18.75% -
  Horiz. % 168.75% 110.42% 110.42% 104.17% 104.17% 118.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS