[HIL] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 305.85%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 31,984 153,381 114,622 71,476 35,550 105,416 69,710 -40.48%
PBT 5,223 27,646 19,929 9,303 2,517 20,659 12,651 -44.52%
Tax -1,202 -6,638 -5,398 -3,202 -1,034 -3,748 -2,443 -37.64%
NP 4,021 21,008 14,531 6,101 1,483 16,911 10,208 -46.23%
-
NP to SH 4,131 21,390 14,835 6,177 1,522 17,055 10,277 -45.50%
-
Tax Rate 23.01% 24.01% 27.09% 34.42% 41.08% 18.14% 19.31% -
Total Cost 27,963 132,373 100,091 65,375 34,067 88,505 59,502 -39.52%
-
Net Worth 351,857 348,538 341,899 335,260 335,260 331,941 331,941 3.95%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - 5,808 - -
Div Payout % - - - - - 34.06% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 351,857 348,538 341,899 335,260 335,260 331,941 331,941 3.95%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.57% 13.70% 12.68% 8.54% 4.17% 16.04% 14.64% -
ROE 1.17% 6.14% 4.34% 1.84% 0.45% 5.14% 3.10% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 9.64 46.21 34.53 21.53 10.71 31.76 21.00 -40.46%
EPS 1.24 6.44 4.47 1.86 0.46 5.14 3.10 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 1.06 1.05 1.03 1.01 1.01 1.00 1.00 3.95%
Adjusted Per Share Value based on latest NOSH - 334,037
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 9.57 45.92 34.31 21.40 10.64 31.56 20.87 -40.50%
EPS 1.24 6.40 4.44 1.85 0.46 5.11 3.08 -45.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 0.00 -
NAPS 1.0533 1.0434 1.0235 1.0037 1.0037 0.9937 0.9937 3.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.485 0.565 0.51 0.54 0.61 0.54 0.645 -
P/RPS 5.03 1.22 1.48 2.51 5.70 1.70 3.07 38.93%
P/EPS 38.97 8.77 11.41 29.02 133.04 10.51 20.83 51.77%
EY 2.57 11.41 8.76 3.45 0.75 9.51 4.80 -34.03%
DY 0.00 0.00 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.46 0.54 0.50 0.53 0.60 0.54 0.65 -20.56%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 -
Price 0.565 0.56 0.52 0.50 0.575 0.48 0.595 -
P/RPS 5.86 1.21 1.51 2.32 5.37 1.51 2.83 62.38%
P/EPS 45.40 8.69 11.64 26.87 125.40 9.34 19.22 77.27%
EY 2.20 11.51 8.59 3.72 0.80 10.70 5.20 -43.61%
DY 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.53 0.53 0.50 0.50 0.57 0.48 0.60 -7.93%

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