Highlights

[HIL] QoQ Quarter Result on 2014-03-31 [#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 -     22.79%    YoY -     358.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,492 37,310 32,345 24,252 23,697 21,122 20,256 63.65%
  QoQ % 13.89% 15.35% 33.37% 2.34% 12.19% 4.28% -
  Horiz. % 209.77% 184.19% 159.68% 119.73% 116.99% 104.28% 100.00%
PBT 10,196 7,263 5,575 3,592 2,898 1,654 1,520 254.45%
  QoQ % 40.38% 30.28% 55.21% 23.95% 75.21% 8.82% -
  Horiz. % 670.79% 477.83% 366.78% 236.32% 190.66% 108.82% 100.00%
Tax -2,574 -1,929 -1,386 -1,003 -806 -930 -625 156.27%
  QoQ % -33.44% -39.18% -38.19% -24.44% 13.33% -48.80% -
  Horiz. % 411.84% 308.64% 221.76% 160.48% 128.96% 148.80% 100.00%
NP 7,622 5,334 4,189 2,589 2,092 724 895 315.40%
  QoQ % 42.89% 27.33% 61.80% 23.76% 188.95% -19.11% -
  Horiz. % 851.62% 595.98% 468.04% 289.27% 233.74% 80.89% 100.00%
NP to SH 7,742 5,246 4,138 2,592 2,111 739 939 306.56%
  QoQ % 47.58% 26.78% 59.65% 22.79% 185.66% -21.30% -
  Horiz. % 824.49% 558.68% 440.68% 276.04% 224.81% 78.70% 100.00%
Tax Rate 25.25 % 26.56 % 24.86 % 27.92 % 27.81 % 56.23 % 41.12 % -27.69%
  QoQ % -4.93% 6.84% -10.96% 0.40% -50.54% 36.75% -
  Horiz. % 61.41% 64.59% 60.46% 67.90% 67.63% 136.75% 100.00%
Total Cost 34,870 31,976 28,156 21,663 21,605 20,398 19,361 47.87%
  QoQ % 9.05% 13.57% 29.97% 0.27% 5.92% 5.36% -
  Horiz. % 180.10% 165.16% 145.43% 111.89% 111.59% 105.36% 100.00%
Net Worth 290,137 281,627 278,625 275,744 274,026 268,229 270,652 4.73%
  QoQ % 3.02% 1.08% 1.04% 0.63% 2.16% -0.90% -
  Horiz. % 107.20% 104.05% 102.95% 101.88% 101.25% 99.10% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,144 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 53.54 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 290,137 281,627 278,625 275,744 274,026 268,229 270,652 4.73%
  QoQ % 3.02% 1.08% 1.04% 0.63% 2.16% -0.90% -
  Horiz. % 107.20% 104.05% 102.95% 101.88% 101.25% 99.10% 100.00%
NOSH 276,321 276,105 275,866 275,744 276,794 273,703 276,176 0.03%
  QoQ % 0.08% 0.09% 0.04% -0.38% 1.13% -0.90% -
  Horiz. % 100.05% 99.97% 99.89% 99.84% 100.22% 99.10% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.94 % 14.30 % 12.95 % 10.68 % 8.83 % 3.43 % 4.42 % 153.80%
  QoQ % 25.45% 10.42% 21.25% 20.95% 157.43% -22.40% -
  Horiz. % 405.88% 323.53% 292.99% 241.63% 199.77% 77.60% 100.00%
ROE 2.67 % 1.86 % 1.49 % 0.94 % 0.77 % 0.28 % 0.35 % 286.09%
  QoQ % 43.55% 24.83% 58.51% 22.08% 175.00% -20.00% -
  Horiz. % 762.86% 531.43% 425.71% 268.57% 220.00% 80.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.38 13.51 11.72 8.80 8.56 7.72 7.33 63.67%
  QoQ % 13.84% 15.27% 33.18% 2.80% 10.88% 5.32% -
  Horiz. % 209.82% 184.31% 159.89% 120.05% 116.78% 105.32% 100.00%
EPS 2.80 1.90 1.50 0.94 0.76 0.27 0.34 306.24%
  QoQ % 47.37% 26.67% 59.57% 23.68% 181.48% -20.59% -
  Horiz. % 823.53% 558.82% 441.18% 276.47% 223.53% 79.41% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.0500 1.0200 1.0100 1.0000 0.9900 0.9800 0.9800 4.69%
  QoQ % 2.94% 0.99% 1.00% 1.01% 1.02% 0.00% -
  Horiz. % 107.14% 104.08% 103.06% 102.04% 101.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.72 11.17 9.68 7.26 7.09 6.32 6.06 63.72%
  QoQ % 13.88% 15.39% 33.33% 2.40% 12.18% 4.29% -
  Horiz. % 209.90% 184.32% 159.74% 119.80% 117.00% 104.29% 100.00%
EPS 2.32 1.57 1.24 0.78 0.63 0.22 0.28 307.89%
  QoQ % 47.77% 26.61% 58.97% 23.81% 186.36% -21.43% -
  Horiz. % 828.57% 560.71% 442.86% 278.57% 225.00% 78.57% 100.00%
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.8686 0.8431 0.8341 0.8255 0.8203 0.8030 0.8102 4.74%
  QoQ % 3.02% 1.08% 1.04% 0.63% 2.15% -0.89% -
  Horiz. % 107.21% 104.06% 102.95% 101.89% 101.25% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.6650 0.7600 0.6900 0.6250 0.4200 0.4100 0.4300 -
P/RPS 4.32 5.62 5.88 7.11 4.91 5.31 5.86 -18.35%
  QoQ % -23.13% -4.42% -17.30% 44.81% -7.53% -9.39% -
  Horiz. % 73.72% 95.90% 100.34% 121.33% 83.79% 90.61% 100.00%
P/EPS 23.73 40.00 46.00 66.49 55.07 151.85 126.47 -67.13%
  QoQ % -40.68% -13.04% -30.82% 20.74% -63.73% 20.07% -
  Horiz. % 18.76% 31.63% 36.37% 52.57% 43.54% 120.07% 100.00%
EY 4.21 2.50 2.17 1.50 1.82 0.66 0.79 204.17%
  QoQ % 68.40% 15.21% 44.67% -17.58% 175.76% -16.46% -
  Horiz. % 532.91% 316.46% 274.68% 189.87% 230.38% 83.54% 100.00%
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.63 0.75 0.68 0.63 0.42 0.42 0.44 26.95%
  QoQ % -16.00% 10.29% 7.94% 50.00% 0.00% -4.55% -
  Horiz. % 143.18% 170.45% 154.55% 143.18% 95.45% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.8100 0.7850 0.6650 0.5900 0.5400 0.4150 0.4200 -
P/RPS 5.27 5.81 5.67 6.71 6.31 5.38 5.73 -5.41%
  QoQ % -9.29% 2.47% -15.50% 6.34% 17.29% -6.11% -
  Horiz. % 91.97% 101.40% 98.95% 117.10% 110.12% 93.89% 100.00%
P/EPS 28.91 41.32 44.33 62.77 70.80 153.70 123.53 -61.92%
  QoQ % -30.03% -6.79% -29.38% -11.34% -53.94% 24.42% -
  Horiz. % 23.40% 33.45% 35.89% 50.81% 57.31% 124.42% 100.00%
EY 3.46 2.42 2.26 1.59 1.41 0.65 0.81 162.57%
  QoQ % 42.98% 7.08% 42.14% 12.77% 116.92% -19.75% -
  Horiz. % 427.16% 298.77% 279.01% 196.30% 174.07% 80.25% 100.00%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.77 0.77 0.66 0.59 0.55 0.42 0.43 47.31%
  QoQ % 0.00% 16.67% 11.86% 7.27% 30.95% -2.33% -
  Horiz. % 179.07% 179.07% 153.49% 137.21% 127.91% 97.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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