[HIL] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 62.41%
YoY- 64.38%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 43,546 42,068 39,554 75,651 37,307 25,592 34,684 16.36%
PBT 9,300 8,354 7,826 14,666 9,385 5,048 7,653 13.86%
Tax -2,132 -1,504 -1,298 -2,495 -1,918 -780 -1,507 25.99%
NP 7,168 6,850 6,528 12,171 7,467 4,268 6,146 10.78%
-
NP to SH 7,419 6,951 6,665 12,322 7,587 4,281 6,205 12.63%
-
Tax Rate 22.92% 18.00% 16.59% 17.01% 20.44% 15.45% 19.69% -
Total Cost 36,378 35,218 33,026 63,480 29,840 21,324 28,538 17.54%
-
Net Worth 411,606 404,968 404,968 398,329 385,051 375,093 371,773 7.01%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - 4,979 -
Div Payout % - - - - - - 80.24% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 411,606 404,968 404,968 398,329 385,051 375,093 371,773 7.01%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.46% 16.28% 16.50% 16.09% 20.02% 16.68% 17.72% -
ROE 1.80% 1.72% 1.65% 3.09% 1.97% 1.14% 1.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.12 12.67 11.92 22.79 11.24 7.71 10.45 16.36%
EPS 2.24 2.09 2.01 3.71 2.29 1.29 1.87 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.24 1.22 1.22 1.20 1.16 1.13 1.12 7.01%
Adjusted Per Share Value based on latest NOSH - 334,037
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.04 12.59 11.84 22.65 11.17 7.66 10.38 16.41%
EPS 2.22 2.08 2.00 3.69 2.27 1.28 1.86 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
NAPS 1.2322 1.2123 1.2123 1.1925 1.1527 1.1229 1.113 7.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.93 0.995 0.95 0.96 0.98 0.97 0.95 -
P/RPS 7.09 7.85 7.97 4.21 8.72 12.58 9.09 -15.25%
P/EPS 41.61 47.52 47.31 25.86 42.88 75.21 50.82 -12.46%
EY 2.40 2.10 2.11 3.87 2.33 1.33 1.97 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.75 0.82 0.78 0.80 0.84 0.86 0.85 -7.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 30/05/22 24/02/22 25/11/21 14/09/21 20/05/21 -
Price 1.03 0.985 0.92 0.90 0.985 0.995 0.96 -
P/RPS 7.85 7.77 7.72 3.95 8.76 12.91 9.19 -9.96%
P/EPS 46.08 47.04 45.82 24.24 43.10 77.15 51.36 -6.97%
EY 2.17 2.13 2.18 4.12 2.32 1.30 1.95 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.83 0.81 0.75 0.75 0.85 0.88 0.86 -2.33%

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