[HIL] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.54%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 168,237 153,381 105,416 102,192 97,343 120,113 136,399 3.55%
PBT 31,192 27,646 20,659 15,404 22,339 24,836 26,626 2.67%
Tax -7,099 -6,638 -3,748 -1,885 -6,403 -7,615 -6,892 0.49%
NP 24,093 21,008 16,911 13,519 15,936 17,221 19,734 3.37%
-
NP to SH 24,618 21,390 17,055 13,490 16,385 17,232 19,718 3.76%
-
Tax Rate 22.76% 24.01% 18.14% 12.24% 28.66% 30.66% 25.88% -
Total Cost 144,144 132,373 88,505 88,673 81,407 102,892 116,665 3.58%
-
Net Worth 368,454 348,538 331,941 328,621 320,875 309,788 290,303 4.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,983 - 5,808 5,808 4,149 4,148 4,147 -0.66%
Div Payout % 16.18% - 34.06% 43.06% 25.32% 24.08% 21.03% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 368,454 348,538 331,941 328,621 320,875 309,788 290,303 4.04%
NOSH 334,037 334,037 334,037 334,037 278,714 276,597 276,479 3.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.32% 13.70% 16.04% 13.23% 16.37% 14.34% 14.47% -
ROE 6.68% 6.14% 5.14% 4.11% 5.11% 5.56% 6.79% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.68 46.21 31.76 30.79 35.19 43.43 49.33 0.45%
EPS 7.42 6.44 5.14 4.06 4.94 6.23 7.13 0.66%
DPS 1.20 0.00 1.75 1.75 1.50 1.50 1.50 -3.64%
NAPS 1.11 1.05 1.00 0.99 1.16 1.12 1.05 0.92%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.70 46.22 31.77 30.79 29.33 36.19 41.10 3.55%
EPS 7.42 6.45 5.14 4.07 4.94 5.19 5.94 3.77%
DPS 1.20 0.00 1.75 1.75 1.25 1.25 1.25 -0.67%
NAPS 1.1103 1.0503 1.0003 0.9903 0.9669 0.9335 0.8748 4.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.05 0.565 0.54 0.79 0.97 0.84 0.665 -
P/RPS 2.07 1.22 1.70 2.57 2.76 1.93 1.35 7.37%
P/EPS 14.16 8.77 10.51 19.44 16.38 13.48 9.32 7.21%
EY 7.06 11.41 9.51 5.14 6.11 7.42 10.72 -6.71%
DY 1.14 0.00 3.24 2.22 1.55 1.79 2.26 -10.76%
P/NAPS 0.95 0.54 0.54 0.80 0.84 0.75 0.63 7.07%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 26/02/19 28/02/18 24/02/17 29/02/16 26/02/15 -
Price 1.06 0.56 0.48 0.80 0.965 0.715 0.81 -
P/RPS 2.09 1.21 1.51 2.60 2.74 1.65 1.64 4.12%
P/EPS 14.29 8.69 9.34 19.69 16.29 11.48 11.36 3.89%
EY 7.00 11.51 10.70 5.08 6.14 8.71 8.80 -3.73%
DY 1.13 0.00 3.65 2.19 1.55 2.10 1.85 -7.88%
P/NAPS 0.95 0.53 0.48 0.81 0.83 0.64 0.77 3.55%

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