[HIL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 77.95%
YoY- 1671.6%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 60,206 30,357 136,399 93,907 56,597 24,252 81,650 -18.42%
PBT 12,120 5,253 26,626 16,430 9,167 3,592 5,518 69.21%
Tax -3,557 -1,523 -6,892 -4,318 -2,389 -1,003 -2,858 15.75%
NP 8,563 3,730 19,734 12,112 6,778 2,589 2,660 118.48%
-
NP to SH 8,468 3,674 19,718 11,976 6,730 2,592 2,787 110.20%
-
Tax Rate 29.35% 28.99% 25.88% 26.28% 26.06% 27.92% 51.79% -
Total Cost 51,643 26,627 116,665 81,795 49,819 21,663 78,990 -24.73%
-
Net Worth 298,870 295,577 290,303 282,113 279,724 275,744 275,161 5.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,147 - - - - -
Div Payout % - - 21.03% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 298,870 295,577 290,303 282,113 279,724 275,744 275,161 5.68%
NOSH 276,732 276,240 276,479 276,581 276,954 275,744 277,941 -0.29%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.22% 12.29% 14.47% 12.90% 11.98% 10.68% 3.26% -
ROE 2.83% 1.24% 6.79% 4.25% 2.41% 0.94% 1.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.76 10.99 49.33 33.95 20.44 8.80 29.38 -18.18%
EPS 3.06 1.33 7.13 4.33 2.43 0.94 1.01 109.80%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.05 1.02 1.01 1.00 0.99 5.98%
Adjusted Per Share Value based on latest NOSH - 276,105
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.02 9.09 40.83 28.11 16.94 7.26 24.44 -18.43%
EPS 2.54 1.10 5.90 3.59 2.01 0.78 0.83 111.21%
DPS 0.00 0.00 1.24 0.00 0.00 0.00 0.00 -
NAPS 0.8947 0.8849 0.8691 0.8446 0.8374 0.8255 0.8237 5.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.755 0.99 0.665 0.76 0.69 0.625 0.42 -
P/RPS 3.47 9.01 1.35 2.24 3.38 7.11 1.43 80.87%
P/EPS 24.67 74.44 9.32 17.55 28.40 66.49 41.89 -29.80%
EY 4.05 1.34 10.72 5.70 3.52 1.50 2.39 42.27%
DY 0.00 0.00 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 0.63 0.75 0.68 0.63 0.42 40.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.57 0.85 0.81 0.785 0.665 0.59 0.54 -
P/RPS 2.62 7.73 1.64 2.31 3.25 6.71 1.84 26.64%
P/EPS 18.63 63.91 11.36 18.13 27.37 62.77 53.85 -50.81%
EY 5.37 1.56 8.80 5.52 3.65 1.59 1.86 103.15%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.77 0.77 0.66 0.59 0.55 -2.44%

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