[HIL] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.19%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 71,476 35,550 105,416 69,710 49,090 20,632 102,192 -21.25%
PBT 9,303 2,517 20,659 12,651 10,817 5,661 15,404 -28.61%
Tax -3,202 -1,034 -3,748 -2,443 -1,702 -288 -1,885 42.50%
NP 6,101 1,483 16,911 10,208 9,115 5,373 13,519 -41.25%
-
NP to SH 6,177 1,522 17,055 10,277 9,160 5,397 13,490 -40.67%
-
Tax Rate 34.42% 41.08% 18.14% 19.31% 15.73% 5.09% 12.24% -
Total Cost 65,375 34,067 88,505 59,502 39,975 15,259 88,673 -18.43%
-
Net Worth 335,260 335,260 331,941 331,941 331,941 331,941 328,621 1.34%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 5,808 - - - 5,808 -
Div Payout % - - 34.06% - - - 43.06% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 335,260 335,260 331,941 331,941 331,941 331,941 328,621 1.34%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.54% 4.17% 16.04% 14.64% 18.57% 26.04% 13.23% -
ROE 1.84% 0.45% 5.14% 3.10% 2.76% 1.63% 4.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.53 10.71 31.76 21.00 14.79 6.22 30.79 -21.27%
EPS 1.86 0.46 5.14 3.10 2.76 1.63 4.06 -40.65%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 1.01 1.01 1.00 1.00 1.00 1.00 0.99 1.34%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.40 10.64 31.56 20.87 14.70 6.18 30.59 -21.24%
EPS 1.85 0.46 5.11 3.08 2.74 1.62 4.04 -40.67%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 1.74 -
NAPS 1.0037 1.0037 0.9937 0.9937 0.9937 0.9937 0.9838 1.34%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.54 0.61 0.54 0.645 0.66 0.68 0.79 -
P/RPS 2.51 5.70 1.70 3.07 4.46 10.94 2.57 -1.56%
P/EPS 29.02 133.04 10.51 20.83 23.92 41.82 19.44 30.71%
EY 3.45 0.75 9.51 4.80 4.18 2.39 5.14 -23.39%
DY 0.00 0.00 3.24 0.00 0.00 0.00 2.22 -
P/NAPS 0.53 0.60 0.54 0.65 0.66 0.68 0.80 -24.06%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 24/05/18 28/02/18 -
Price 0.50 0.575 0.48 0.595 0.65 0.73 0.80 -
P/RPS 2.32 5.37 1.51 2.83 4.40 11.74 2.60 -7.33%
P/EPS 26.87 125.40 9.34 19.22 23.55 44.90 19.69 23.10%
EY 3.72 0.80 10.70 5.20 4.25 2.23 5.08 -18.80%
DY 0.00 0.00 3.65 0.00 0.00 0.00 2.19 -
P/NAPS 0.50 0.57 0.48 0.60 0.65 0.73 0.81 -27.56%

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