[HIL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 44.19%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 103,042 53,895 31,984 153,381 114,622 71,476 35,550 102.89%
PBT 21,216 7,334 5,223 27,646 19,929 9,303 2,517 312.57%
Tax -4,543 -1,314 -1,202 -6,638 -5,398 -3,202 -1,034 167.53%
NP 16,673 6,020 4,021 21,008 14,531 6,101 1,483 399.65%
-
NP to SH 17,122 6,280 4,131 21,390 14,835 6,177 1,522 399.85%
-
Tax Rate 21.41% 17.92% 23.01% 24.01% 27.09% 34.42% 41.08% -
Total Cost 86,369 47,875 27,963 132,373 100,091 65,375 34,067 85.61%
-
Net Worth 361,815 351,857 351,857 348,538 341,899 335,260 335,260 5.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,983 3,983 - - - - - -
Div Payout % 23.26% 63.43% - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 361,815 351,857 351,857 348,538 341,899 335,260 335,260 5.19%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.18% 11.17% 12.57% 13.70% 12.68% 8.54% 4.17% -
ROE 4.73% 1.78% 1.17% 6.14% 4.34% 1.84% 0.45% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.04 16.24 9.64 46.21 34.53 21.53 10.71 102.88%
EPS 5.16 1.89 1.24 6.44 4.47 1.86 0.46 398.90%
DPS 1.20 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.06 1.05 1.03 1.01 1.01 5.19%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.85 16.13 9.57 45.92 34.31 21.40 10.64 102.93%
EPS 5.13 1.88 1.24 6.40 4.44 1.85 0.46 396.97%
DPS 1.19 1.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0832 1.0533 1.0533 1.0434 1.0235 1.0037 1.0037 5.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.80 0.56 0.485 0.565 0.51 0.54 0.61 -
P/RPS 2.58 3.45 5.03 1.22 1.48 2.51 5.70 -40.96%
P/EPS 15.51 29.60 38.97 8.77 11.41 29.02 133.04 -76.04%
EY 6.45 3.38 2.57 11.41 8.76 3.45 0.75 318.11%
DY 1.50 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.46 0.54 0.50 0.53 0.60 13.92%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 27/02/20 22/11/19 29/08/19 23/05/19 -
Price 1.23 0.855 0.565 0.56 0.52 0.50 0.575 -
P/RPS 3.96 5.27 5.86 1.21 1.51 2.32 5.37 -18.33%
P/EPS 23.85 45.19 45.40 8.69 11.64 26.87 125.40 -66.82%
EY 4.19 2.21 2.20 11.51 8.59 3.72 0.80 200.68%
DY 0.98 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 0.53 0.53 0.50 0.50 0.57 57.61%

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