Highlights

[HIL] YoY Quarter Result on 2015-12-31 [#4]

Stock [HIL]: HIL INDUSTRIES BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -49.60%    YoY -     -62.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 35,706 29,328 27,452 28,190 42,492 23,697 21,772 8.59%
  YoY % 21.75% 6.83% -2.62% -33.66% 79.31% 8.84% -
  Horiz. % 164.00% 134.71% 126.09% 129.48% 195.17% 108.84% 100.00%
PBT 8,008 644 7,924 4,678 10,196 2,898 -357 -
  YoY % 1,143.48% -91.87% 69.39% -54.12% 251.83% 911.76% -
  Horiz. % -2,243.14% -180.39% -2,219.61% -1,310.36% -2,856.02% -811.76% 100.00%
Tax -1,305 2,991 -1,921 -1,783 -2,574 -806 -1,678 -4.10%
  YoY % -143.63% 255.70% -7.74% 30.73% -219.35% 51.97% -
  Horiz. % 77.77% -178.25% 114.48% 106.26% 153.40% 48.03% 100.00%
NP 6,703 3,635 6,003 2,895 7,622 2,092 -2,035 -
  YoY % 84.40% -39.45% 107.36% -62.02% 264.34% 202.80% -
  Horiz. % -329.39% -178.62% -294.99% -142.26% -374.55% -102.80% 100.00%
NP to SH 6,778 3,526 6,744 2,937 7,742 2,111 -2,027 -
  YoY % 92.23% -47.72% 129.62% -62.06% 266.75% 204.14% -
  Horiz. % -334.39% -173.95% -332.71% -144.89% -381.94% -104.14% 100.00%
Tax Rate 16.30 % -464.44 % 24.24 % 38.11 % 25.25 % 27.81 % - % -
  YoY % 103.51% -2,016.01% -36.39% 50.93% -9.21% 0.00% -
  Horiz. % 58.61% -1,670.05% 87.16% 137.04% 90.79% 100.00% -
Total Cost 29,003 25,693 21,449 25,295 34,870 21,605 23,807 3.34%
  YoY % 12.88% 19.79% -15.20% -27.46% 61.40% -9.25% -
  Horiz. % 121.83% 107.92% 90.10% 106.25% 146.47% 90.75% 100.00%
Net Worth 331,941 328,621 320,875 310,324 290,137 274,026 267,423 3.67%
  YoY % 1.01% 2.41% 3.40% 6.96% 5.88% 2.47% -
  Horiz. % 124.13% 122.88% 119.99% 116.04% 108.49% 102.47% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,808 5,808 4,149 4,156 4,144 - - -
  YoY % 0.00% 40.00% -0.17% 0.27% 0.00% 0.00% -
  Horiz. % 140.15% 140.15% 100.11% 100.27% 100.00% - -
Div Payout % 85.70 % 164.75 % 61.53 % 141.51 % 53.54 % - % - % -
  YoY % -47.98% 167.76% -56.52% 164.31% 0.00% 0.00% -
  Horiz. % 160.07% 307.71% 114.92% 264.31% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 331,941 328,621 320,875 310,324 290,137 274,026 267,423 3.67%
  YoY % 1.01% 2.41% 3.40% 6.96% 5.88% 2.47% -
  Horiz. % 124.13% 122.88% 119.99% 116.04% 108.49% 102.47% 100.00%
NOSH 331,941 331,941 276,617 277,075 276,321 276,794 275,694 3.14%
  YoY % 0.00% 20.00% -0.17% 0.27% -0.17% 0.40% -
  Horiz. % 120.40% 120.40% 100.33% 100.50% 100.23% 100.40% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.77 % 12.39 % 21.87 % 10.27 % 17.94 % 8.83 % -9.35 % -
  YoY % 51.49% -43.35% 112.95% -42.75% 103.17% 194.44% -
  Horiz. % -200.75% -132.51% -233.90% -109.84% -191.87% -94.44% 100.00%
ROE 2.04 % 1.07 % 2.10 % 0.95 % 2.67 % 0.77 % -0.76 % -
  YoY % 90.65% -49.05% 121.05% -64.42% 246.75% 201.32% -
  Horiz. % -268.42% -140.79% -276.32% -125.00% -351.32% -101.32% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.76 8.84 9.92 10.17 15.38 8.56 7.90 5.28%
  YoY % 21.72% -10.89% -2.46% -33.88% 79.67% 8.35% -
  Horiz. % 136.20% 111.90% 125.57% 128.73% 194.68% 108.35% 100.00%
EPS 2.04 1.06 2.03 1.06 2.80 0.76 -0.73 -
  YoY % 92.45% -47.78% 91.51% -62.14% 268.42% 204.11% -
  Horiz. % -279.45% -145.21% -278.08% -145.21% -383.56% -104.11% 100.00%
DPS 1.75 1.75 1.50 1.50 1.50 0.00 0.00 -
  YoY % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 100.00% 100.00% 100.00% - -
NAPS 1.0000 0.9900 1.1600 1.1200 1.0500 0.9900 0.9700 0.51%
  YoY % 1.01% -14.66% 3.57% 6.67% 6.06% 2.06% -
  Horiz. % 103.09% 102.06% 119.59% 115.46% 108.25% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.69 8.78 8.22 8.44 12.72 7.09 6.52 8.59%
  YoY % 21.75% 6.81% -2.61% -33.65% 79.41% 8.74% -
  Horiz. % 163.96% 134.66% 126.07% 129.45% 195.09% 108.74% 100.00%
EPS 2.03 1.06 2.02 0.88 2.32 0.63 -0.61 -
  YoY % 91.51% -47.52% 129.55% -62.07% 268.25% 203.28% -
  Horiz. % -332.79% -173.77% -331.15% -144.26% -380.33% -103.28% 100.00%
DPS 1.74 1.74 1.24 1.24 1.24 0.00 0.00 -
  YoY % 0.00% 40.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.32% 140.32% 100.00% 100.00% 100.00% - -
NAPS 0.9937 0.9838 0.9606 0.9290 0.8686 0.8203 0.8006 3.67%
  YoY % 1.01% 2.42% 3.40% 6.95% 5.89% 2.46% -
  Horiz. % 124.12% 122.88% 119.99% 116.04% 108.49% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5400 0.7900 0.9700 0.8400 0.6650 0.4200 0.3300 -
P/RPS 5.02 8.94 9.77 8.26 4.32 4.91 4.18 3.10%
  YoY % -43.85% -8.50% 18.28% 91.20% -12.02% 17.46% -
  Horiz. % 120.10% 213.88% 233.73% 197.61% 103.35% 117.46% 100.00%
P/EPS 26.45 74.37 39.79 79.25 23.73 55.07 -44.88 -
  YoY % -64.43% 86.91% -49.79% 233.97% -56.91% 222.70% -
  Horiz. % -58.93% -165.71% -88.66% -176.58% -52.87% -122.70% 100.00%
EY 3.78 1.34 2.51 1.26 4.21 1.82 -2.23 -
  YoY % 182.09% -46.61% 99.21% -70.07% 131.32% 181.61% -
  Horiz. % -169.51% -60.09% -112.56% -56.50% -188.79% -81.61% 100.00%
DY 3.24 2.22 1.55 1.79 2.26 0.00 0.00 -
  YoY % 45.95% 43.23% -13.41% -20.80% 0.00% 0.00% -
  Horiz. % 143.36% 98.23% 68.58% 79.20% 100.00% - -
P/NAPS 0.54 0.80 0.84 0.75 0.63 0.42 0.34 8.01%
  YoY % -32.50% -4.76% 12.00% 19.05% 50.00% 23.53% -
  Horiz. % 158.82% 235.29% 247.06% 220.59% 185.29% 123.53% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 24/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.4800 0.8000 0.9650 0.7150 0.8100 0.5400 0.3150 -
P/RPS 4.46 9.05 9.72 7.03 5.27 6.31 3.99 1.87%
  YoY % -50.72% -6.89% 38.26% 33.40% -16.48% 58.15% -
  Horiz. % 111.78% 226.82% 243.61% 176.19% 132.08% 158.15% 100.00%
P/EPS 23.51 75.31 39.58 67.45 28.91 70.80 -42.84 -
  YoY % -68.78% 90.27% -41.32% 133.31% -59.17% 265.27% -
  Horiz. % -54.88% -175.79% -92.39% -157.45% -67.48% -165.27% 100.00%
EY 4.25 1.33 2.53 1.48 3.46 1.41 -2.33 -
  YoY % 219.55% -47.43% 70.95% -57.23% 145.39% 160.52% -
  Horiz. % -182.40% -57.08% -108.58% -63.52% -148.50% -60.52% 100.00%
DY 3.65 2.19 1.55 2.10 1.85 0.00 0.00 -
  YoY % 66.67% 41.29% -26.19% 13.51% 0.00% 0.00% -
  Horiz. % 197.30% 118.38% 83.78% 113.51% 100.00% - -
P/NAPS 0.48 0.81 0.83 0.64 0.77 0.55 0.32 6.99%
  YoY % -40.74% -2.41% 29.69% -16.88% 40.00% 71.88% -
  Horiz. % 150.00% 253.12% 259.38% 200.00% 240.62% 171.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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