Highlights

[HIL] YoY Quarter Result on 2021-06-30 [#2]

Stock [HIL]: HIL INDUSTRIES BHD
Announcement Date 14-Sep-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Jun-2021  [#2]
Profit Trend QoQ -     -31.01%    YoY -     99.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 25,592 21,911 35,926 28,458 22,488 23,381 29,849 -2.53%
  YoY % 16.80% -39.01% 26.24% 26.55% -3.82% -21.67% -
  Horiz. % 85.74% 73.41% 120.36% 95.34% 75.34% 78.33% 100.00%
PBT 5,048 2,111 6,786 5,156 2,747 4,320 6,867 -5.00%
  YoY % 139.13% -68.89% 31.61% 87.70% -36.41% -37.09% -
  Horiz. % 73.51% 30.74% 98.82% 75.08% 40.00% 62.91% 100.00%
Tax -780 -112 -2,168 -1,414 -1,205 -1,313 -2,034 -14.75%
  YoY % -596.43% 94.83% -53.32% -17.34% 8.23% 35.45% -
  Horiz. % 38.35% 5.51% 106.59% 69.52% 59.24% 64.55% 100.00%
NP 4,268 1,999 4,618 3,742 1,542 3,007 4,833 -2.05%
  YoY % 113.51% -56.71% 23.41% 142.67% -48.72% -37.78% -
  Horiz. % 88.31% 41.36% 95.55% 77.43% 31.91% 62.22% 100.00%
NP to SH 4,281 2,149 4,655 3,763 1,571 3,008 4,794 -1.87%
  YoY % 99.21% -53.83% 23.70% 139.53% -47.77% -37.25% -
  Horiz. % 89.30% 44.83% 97.10% 78.49% 32.77% 62.75% 100.00%
Tax Rate 15.45 % 5.31 % 31.95 % 27.42 % 43.87 % 30.39 % 29.62 % -10.27%
  YoY % 190.96% -83.38% 16.52% -37.50% 44.36% 2.60% -
  Horiz. % 52.16% 17.93% 107.87% 92.57% 148.11% 102.60% 100.00%
Total Cost 21,324 19,912 31,308 24,716 20,946 20,374 25,016 -2.62%
  YoY % 7.09% -36.40% 26.67% 18.00% 2.81% -18.56% -
  Horiz. % 85.24% 79.60% 125.15% 98.80% 83.73% 81.44% 100.00%
Net Worth 375,093 351,857 335,260 331,941 320,875 306,319 299,278 3.83%
  YoY % 6.60% 4.95% 1.00% 3.45% 4.75% 2.35% -
  Horiz. % 125.33% 117.57% 112.02% 110.91% 107.22% 102.35% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 3,983 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 185.36 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 375,093 351,857 335,260 331,941 320,875 306,319 299,278 3.83%
  YoY % 6.60% 4.95% 1.00% 3.45% 4.75% 2.35% -
  Horiz. % 125.33% 117.57% 112.02% 110.91% 107.22% 102.35% 100.00%
NOSH 331,941 331,941 331,941 331,941 276,617 275,963 277,109 3.05%
  YoY % 0.00% 0.00% 0.00% 20.00% 0.24% -0.41% -
  Horiz. % 119.79% 119.79% 119.79% 119.79% 99.82% 99.59% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.68 % 9.12 % 12.85 % 13.15 % 6.86 % 12.86 % 16.19 % 0.50%
  YoY % 82.89% -29.03% -2.28% 91.69% -46.66% -20.57% -
  Horiz. % 103.03% 56.33% 79.37% 81.22% 42.37% 79.43% 100.00%
ROE 1.14 % 0.61 % 1.39 % 1.13 % 0.49 % 0.98 % 1.60 % -5.49%
  YoY % 86.89% -56.12% 23.01% 130.61% -50.00% -38.75% -
  Horiz. % 71.25% 38.12% 86.88% 70.62% 30.62% 61.25% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.71 6.60 10.82 8.57 8.13 8.47 10.77 -5.41%
  YoY % 16.82% -39.00% 26.25% 5.41% -4.01% -21.36% -
  Horiz. % 71.59% 61.28% 100.46% 79.57% 75.49% 78.64% 100.00%
EPS 1.29 0.65 1.40 1.13 0.57 1.09 1.73 -4.77%
  YoY % 98.46% -53.57% 23.89% 98.25% -47.71% -36.99% -
  Horiz. % 74.57% 37.57% 80.92% 65.32% 32.95% 63.01% 100.00%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1300 1.0600 1.0100 1.0000 1.1600 1.1100 1.0800 0.76%
  YoY % 6.60% 4.95% 1.00% -13.79% 4.50% 2.78% -
  Horiz. % 104.63% 98.15% 93.52% 92.59% 107.41% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.66 6.56 10.76 8.52 6.73 7.00 8.94 -2.54%
  YoY % 16.77% -39.03% 26.29% 26.60% -3.86% -21.70% -
  Horiz. % 85.68% 73.38% 120.36% 95.30% 75.28% 78.30% 100.00%
EPS 1.28 0.64 1.39 1.13 0.47 0.90 1.44 -1.94%
  YoY % 100.00% -53.96% 23.01% 140.43% -47.78% -37.50% -
  Horiz. % 88.89% 44.44% 96.53% 78.47% 32.64% 62.50% 100.00%
DPS 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1229 1.0533 1.0037 0.9937 0.9606 0.9170 0.8959 3.83%
  YoY % 6.61% 4.94% 1.01% 3.45% 4.75% 2.36% -
  Horiz. % 125.34% 117.57% 112.03% 110.92% 107.22% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.9700 0.5600 0.5400 0.6600 1.1700 0.7550 0.7550 -
P/RPS 12.58 8.48 4.99 7.70 14.39 8.91 7.01 10.23%
  YoY % 48.35% 69.94% -35.19% -46.49% 61.50% 27.10% -
  Horiz. % 179.46% 120.97% 71.18% 109.84% 205.28% 127.10% 100.00%
P/EPS 75.21 86.50 38.51 58.22 206.01 69.27 43.64 9.49%
  YoY % -13.05% 124.62% -33.85% -71.74% 197.40% 58.73% -
  Horiz. % 172.34% 198.21% 88.24% 133.41% 472.07% 158.73% 100.00%
EY 1.33 1.16 2.60 1.72 0.49 1.44 2.29 -8.65%
  YoY % 14.66% -55.38% 51.16% 251.02% -65.97% -37.12% -
  Horiz. % 58.08% 50.66% 113.54% 75.11% 21.40% 62.88% 100.00%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.53 0.53 0.66 1.01 0.68 0.70 3.49%
  YoY % 62.26% 0.00% -19.70% -34.65% 48.53% -2.86% -
  Horiz. % 122.86% 75.71% 75.71% 94.29% 144.29% 97.14% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 14/09/21 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 26/08/15 -
Price 0.9950 0.8550 0.5000 0.6500 1.0500 0.8800 0.5700 -
P/RPS 12.91 12.95 4.62 7.58 12.92 10.39 5.29 16.02%
  YoY % -0.31% 180.30% -39.05% -41.33% 24.35% 96.41% -
  Horiz. % 244.05% 244.80% 87.33% 143.29% 244.23% 196.41% 100.00%
P/EPS 77.15 132.07 35.65 57.34 184.88 80.73 32.95 15.22%
  YoY % -41.58% 270.46% -37.83% -68.99% 129.01% 145.01% -
  Horiz. % 234.14% 400.82% 108.19% 174.02% 561.09% 245.01% 100.00%
EY 1.30 0.76 2.80 1.74 0.54 1.24 3.04 -13.19%
  YoY % 71.05% -72.86% 60.92% 222.22% -56.45% -59.21% -
  Horiz. % 42.76% 25.00% 92.11% 57.24% 17.76% 40.79% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.88 0.81 0.50 0.65 0.91 0.79 0.53 8.81%
  YoY % 8.64% 62.00% -23.08% -28.57% 15.19% 49.06% -
  Horiz. % 166.04% 152.83% 94.34% 122.64% 171.70% 149.06% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS