[HIL] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 104.29%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 42,837 170,318 125,168 81,622 39,554 173,234 97,583 -42.26%
PBT 9,613 31,285 25,480 16,180 7,826 36,752 22,086 -42.59%
Tax -2,453 -8,048 -4,934 -2,802 -1,298 -6,700 -4,205 -30.20%
NP 7,160 23,237 20,546 13,378 6,528 30,052 17,881 -45.70%
-
NP to SH 7,169 24,011 21,035 13,616 6,665 30,395 18,073 -46.04%
-
Tax Rate 25.52% 25.72% 19.36% 17.32% 16.59% 18.23% 19.04% -
Total Cost 35,677 147,081 104,622 68,244 33,026 143,182 79,702 -41.51%
-
Net Worth 421,565 414,926 411,606 404,968 404,968 398,329 385,051 6.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 6,638 6,638 - - 4,979 4,979 -
Div Payout % - 27.65% 31.56% - - 16.38% 27.55% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 421,565 414,926 411,606 404,968 404,968 398,329 385,051 6.23%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 16.71% 13.64% 16.41% 16.39% 16.50% 17.35% 18.32% -
ROE 1.70% 5.79% 5.11% 3.36% 1.65% 7.63% 4.69% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.91 51.31 37.71 24.59 11.92 52.19 29.40 -42.25%
EPS 2.16 7.23 6.34 4.10 2.01 9.16 5.44 -46.00%
DPS 0.00 2.00 2.00 0.00 0.00 1.50 1.50 -
NAPS 1.27 1.25 1.24 1.22 1.22 1.20 1.16 6.23%
Adjusted Per Share Value based on latest NOSH - 334,037
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.82 50.99 37.47 24.44 11.84 51.86 29.21 -42.27%
EPS 2.15 7.19 6.30 4.08 2.00 9.10 5.41 -45.97%
DPS 0.00 1.99 1.99 0.00 0.00 1.49 1.49 -
NAPS 1.262 1.2422 1.2322 1.2123 1.2123 1.1925 1.1527 6.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.02 1.07 0.93 0.995 0.95 0.96 0.98 -
P/RPS 7.90 2.09 2.47 4.05 7.97 1.84 3.33 77.97%
P/EPS 47.23 14.79 14.68 24.26 47.31 10.48 18.00 90.34%
EY 2.12 6.76 6.81 4.12 2.11 9.54 5.56 -47.44%
DY 0.00 1.87 2.15 0.00 0.00 1.56 1.53 -
P/NAPS 0.80 0.86 0.75 0.82 0.78 0.80 0.84 -3.20%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 23/11/22 25/08/22 30/05/22 24/02/22 25/11/21 -
Price 1.01 0.97 1.03 0.985 0.92 0.90 0.985 -
P/RPS 7.83 1.89 2.73 4.01 7.72 1.72 3.35 76.21%
P/EPS 46.77 13.41 16.25 24.01 45.82 9.83 18.09 88.48%
EY 2.14 7.46 6.15 4.16 2.18 10.17 5.53 -46.92%
DY 0.00 2.06 1.94 0.00 0.00 1.67 1.52 -
P/NAPS 0.80 0.78 0.83 0.81 0.75 0.75 0.85 -3.96%

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