[HIL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 506.8%
YoY- 92.23%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 43,146 35,926 35,550 35,706 20,620 28,458 20,632 63.45%
PBT 10,626 6,786 2,517 8,008 1,834 5,156 5,661 52.10%
Tax -2,196 -2,168 -1,034 -1,305 -741 -1,414 -288 286.92%
NP 8,430 4,618 1,483 6,703 1,093 3,742 5,373 34.98%
-
NP to SH 8,658 4,655 1,522 6,778 1,117 3,763 5,397 36.99%
-
Tax Rate 20.67% 31.95% 41.08% 16.30% 40.40% 27.42% 5.09% -
Total Cost 34,716 31,308 34,067 29,003 19,527 24,716 15,259 72.89%
-
Net Worth 341,899 335,260 335,260 331,941 331,941 331,941 331,941 1.98%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 5,808 - - - -
Div Payout % - - - 85.70% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 341,899 335,260 335,260 331,941 331,941 331,941 331,941 1.98%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.54% 12.85% 4.17% 18.77% 5.30% 13.15% 26.04% -
ROE 2.53% 1.39% 0.45% 2.04% 0.34% 1.13% 1.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.00 10.82 10.71 10.76 6.21 8.57 6.22 63.39%
EPS 2.61 1.40 0.46 2.04 0.34 1.13 1.63 36.82%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.01 1.00 1.00 1.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.92 10.76 10.64 10.69 6.17 8.52 6.18 63.42%
EPS 2.59 1.39 0.46 2.03 0.33 1.13 1.62 36.68%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 1.0235 1.0037 1.0037 0.9937 0.9937 0.9937 0.9937 1.98%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.51 0.54 0.61 0.54 0.645 0.66 0.68 -
P/RPS 3.92 4.99 5.70 5.02 10.38 7.70 10.94 -49.52%
P/EPS 19.55 38.51 133.04 26.45 191.68 58.22 41.82 -39.73%
EY 5.11 2.60 0.75 3.78 0.52 1.72 2.39 65.88%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.54 0.65 0.66 0.68 -18.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 23/05/19 26/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.52 0.50 0.575 0.48 0.595 0.65 0.73 -
P/RPS 4.00 4.62 5.37 4.46 9.58 7.58 11.74 -51.18%
P/EPS 19.94 35.65 125.40 23.51 176.82 57.34 44.90 -41.76%
EY 5.02 2.80 0.80 4.25 0.57 1.74 2.23 71.67%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.57 0.48 0.60 0.65 0.73 -22.28%

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