[HIL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -17.22%
YoY- 50.21%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,651 37,307 25,592 34,684 65,195 49,147 21,911 127.92%
PBT 14,666 9,385 5,048 7,653 9,976 13,882 2,111 262.81%
Tax -2,495 -1,918 -780 -1,507 -2,556 -3,229 -112 687.25%
NP 12,171 7,467 4,268 6,146 7,420 10,653 1,999 232.33%
-
NP to SH 12,322 7,587 4,281 6,205 7,496 10,842 2,149 219.33%
-
Tax Rate 17.01% 20.44% 15.45% 19.69% 25.62% 23.26% 5.31% -
Total Cost 63,480 29,840 21,324 28,538 57,775 38,494 19,912 116.15%
-
Net Worth 398,329 385,051 375,093 371,773 368,454 361,815 351,857 8.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 4,979 - - 3,983 -
Div Payout % - - - 80.24% - - 185.36% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 398,329 385,051 375,093 371,773 368,454 361,815 351,857 8.59%
NOSH 334,037 334,037 334,037 334,037 334,037 334,037 334,037 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.09% 20.02% 16.68% 17.72% 11.38% 21.68% 9.12% -
ROE 3.09% 1.97% 1.14% 1.67% 2.03% 3.00% 0.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.79 11.24 7.71 10.45 19.64 14.81 6.60 127.93%
EPS 3.71 2.29 1.29 1.87 2.26 3.27 0.65 218.36%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 1.20 -
NAPS 1.20 1.16 1.13 1.12 1.11 1.09 1.06 8.59%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.65 11.17 7.66 10.38 19.52 14.71 6.56 127.92%
EPS 3.69 2.27 1.28 1.86 2.24 3.25 0.64 220.51%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 1.19 -
NAPS 1.1925 1.1527 1.1229 1.113 1.103 1.0832 1.0533 8.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.96 0.98 0.97 0.95 1.05 0.80 0.56 -
P/RPS 4.21 8.72 12.58 9.09 5.35 5.40 8.48 -37.22%
P/EPS 25.86 42.88 75.21 50.82 46.50 24.49 86.50 -55.19%
EY 3.87 2.33 1.33 1.97 2.15 4.08 1.16 122.78%
DY 0.00 0.00 0.00 1.58 0.00 0.00 2.14 -
P/NAPS 0.80 0.84 0.86 0.85 0.95 0.73 0.53 31.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 14/09/21 20/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.90 0.985 0.995 0.96 1.06 1.23 0.855 -
P/RPS 3.95 8.76 12.91 9.19 5.40 8.31 12.95 -54.58%
P/EPS 24.24 43.10 77.15 51.36 46.94 37.66 132.07 -67.60%
EY 4.12 2.32 1.30 1.95 2.13 2.66 0.76 207.64%
DY 0.00 0.00 0.00 1.56 0.00 0.00 1.40 -
P/NAPS 0.75 0.85 0.88 0.86 0.95 1.13 0.81 -4.98%

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