[HIL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.49%
YoY- 16.39%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 91,913 42,837 170,318 125,168 81,622 39,554 173,234 -34.53%
PBT 22,982 9,613 31,285 25,480 16,180 7,826 36,752 -26.93%
Tax -5,542 -2,453 -8,048 -4,934 -2,802 -1,298 -6,700 -11.91%
NP 17,440 7,160 23,237 20,546 13,378 6,528 30,052 -30.49%
-
NP to SH 17,251 7,169 24,011 21,035 13,616 6,665 30,395 -31.52%
-
Tax Rate 24.11% 25.52% 25.72% 19.36% 17.32% 16.59% 18.23% -
Total Cost 74,473 35,677 147,081 104,622 68,244 33,026 143,182 -35.40%
-
Net Worth 424,884 421,565 414,926 411,606 404,968 404,968 398,329 4.40%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 6,638 6,638 - - 4,979 -
Div Payout % - - 27.65% 31.56% - - 16.38% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 424,884 421,565 414,926 411,606 404,968 404,968 398,329 4.40%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 18.97% 16.71% 13.64% 16.41% 16.39% 16.50% 17.35% -
ROE 4.06% 1.70% 5.79% 5.11% 3.36% 1.65% 7.63% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.69 12.91 51.31 37.71 24.59 11.92 52.19 -34.53%
EPS 5.20 2.16 7.23 6.34 4.10 2.01 9.16 -31.51%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 1.50 -
NAPS 1.28 1.27 1.25 1.24 1.22 1.22 1.20 4.40%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.52 12.82 50.99 37.47 24.44 11.84 51.86 -34.53%
EPS 5.16 2.15 7.19 6.30 4.08 2.00 9.10 -31.56%
DPS 0.00 0.00 1.99 1.99 0.00 0.00 1.49 -
NAPS 1.272 1.262 1.2422 1.2322 1.2123 1.2123 1.1925 4.40%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.00 1.02 1.07 0.93 0.995 0.95 0.96 -
P/RPS 3.61 7.90 2.09 2.47 4.05 7.97 1.84 56.91%
P/EPS 19.24 47.23 14.79 14.68 24.26 47.31 10.48 50.09%
EY 5.20 2.12 6.76 6.81 4.12 2.11 9.54 -33.34%
DY 0.00 0.00 1.87 2.15 0.00 0.00 1.56 -
P/NAPS 0.78 0.80 0.86 0.75 0.82 0.78 0.80 -1.67%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 29/05/23 27/02/23 23/11/22 25/08/22 30/05/22 24/02/22 -
Price 1.00 1.01 0.97 1.03 0.985 0.92 0.90 -
P/RPS 3.61 7.83 1.89 2.73 4.01 7.72 1.72 64.15%
P/EPS 19.24 46.77 13.41 16.25 24.01 45.82 9.83 56.66%
EY 5.20 2.14 7.46 6.15 4.16 2.18 10.17 -36.13%
DY 0.00 0.00 2.06 1.94 0.00 0.00 1.67 -
P/NAPS 0.78 0.80 0.78 0.83 0.81 0.75 0.75 2.65%

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