[HIL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 176.16%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 49,090 20,632 102,192 72,864 43,407 20,919 97,343 -36.72%
PBT 10,817 5,661 15,404 14,760 5,984 3,237 22,339 -38.41%
Tax -1,702 -288 -1,885 -4,876 -2,431 -1,226 -6,403 -58.75%
NP 9,115 5,373 13,519 9,884 3,553 2,011 15,936 -31.16%
-
NP to SH 9,160 5,397 13,490 9,964 3,608 2,037 16,385 -32.20%
-
Tax Rate 15.73% 5.09% 12.24% 33.04% 40.62% 37.87% 28.66% -
Total Cost 39,975 15,259 88,673 62,980 39,854 18,908 81,407 -37.83%
-
Net Worth 331,941 331,941 328,621 391,690 320,875 276,617 320,875 2.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 5,808 - - - 4,149 -
Div Payout % - - 43.06% - - - 25.32% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 331,941 331,941 328,621 391,690 320,875 276,617 320,875 2.29%
NOSH 334,037 334,037 334,037 278,714 278,714 278,714 278,714 12.86%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.57% 26.04% 13.23% 13.56% 8.19% 9.61% 16.37% -
ROE 2.76% 1.63% 4.11% 2.54% 1.12% 0.74% 5.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.79 6.22 30.79 21.95 15.69 7.56 35.19 -43.97%
EPS 2.76 1.63 4.06 3.00 1.30 0.61 4.94 -32.23%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.00 0.99 1.18 1.16 1.00 1.16 -9.44%
Adjusted Per Share Value based on latest NOSH - 278,714
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.70 6.18 30.59 21.81 12.99 6.26 29.14 -36.70%
EPS 2.74 1.62 4.04 2.98 1.08 0.61 4.91 -32.29%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 1.24 -
NAPS 0.9937 0.9937 0.9838 1.1726 0.9606 0.8281 0.9606 2.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.66 0.68 0.79 1.06 1.17 0.90 0.97 -
P/RPS 4.46 10.94 2.57 4.83 7.46 11.90 2.76 37.82%
P/EPS 23.92 41.82 19.44 35.31 89.70 122.22 16.38 28.80%
EY 4.18 2.39 5.14 2.83 1.11 0.82 6.11 -22.41%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.55 -
P/NAPS 0.66 0.68 0.80 0.90 1.01 0.90 0.84 -14.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 28/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 0.65 0.73 0.80 0.75 1.05 1.08 0.965 -
P/RPS 4.40 11.74 2.60 3.42 6.69 14.28 2.74 37.24%
P/EPS 23.55 44.90 19.69 24.99 80.50 146.66 16.29 27.94%
EY 4.25 2.23 5.08 4.00 1.24 0.68 6.14 -21.80%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.55 -
P/NAPS 0.65 0.73 0.81 0.64 0.91 1.08 0.83 -15.07%

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