[HIL] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -64.3%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 158,216 138,736 127,936 142,200 82,528 83,676 89,284 10.00%
PBT 31,304 30,612 20,892 10,068 22,644 12,948 14,148 14.14%
Tax -5,192 -6,028 -4,808 -4,136 -1,152 -4,904 -5,520 -1.01%
NP 26,112 24,584 16,084 5,932 21,492 8,044 8,628 20.25%
-
NP to SH 26,660 24,820 16,524 6,088 21,588 8,148 8,584 20.77%
-
Tax Rate 16.59% 19.69% 23.01% 41.08% 5.09% 37.87% 39.02% -
Total Cost 132,104 114,152 111,852 136,268 61,036 75,632 80,656 8.56%
-
Net Worth 404,968 371,773 351,857 335,260 331,941 276,617 308,143 4.65%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 19,916 - - - - - -
Div Payout % - 80.24% - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 404,968 371,773 351,857 335,260 331,941 276,617 308,143 4.65%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 275,128 3.28%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.50% 17.72% 12.57% 4.17% 26.04% 9.61% 9.66% -
ROE 6.58% 6.68% 4.70% 1.82% 6.50% 2.95% 2.79% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 47.66 41.80 38.54 42.84 24.86 30.25 32.45 6.61%
EPS 8.04 7.48 4.96 1.84 6.52 2.44 3.12 17.08%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.12 1.06 1.01 1.00 1.00 1.12 1.43%
Adjusted Per Share Value based on latest NOSH - 334,037
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 47.36 41.53 38.30 42.57 24.71 25.05 26.73 9.99%
EPS 7.98 7.43 4.95 1.82 6.46 2.44 2.57 20.77%
DPS 0.00 5.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2123 1.113 1.0533 1.0037 0.9937 0.8281 0.9225 4.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.95 0.95 0.485 0.61 0.68 0.90 0.725 -
P/RPS 1.99 2.27 1.26 1.42 2.74 2.98 2.23 -1.87%
P/EPS 11.83 12.71 9.74 33.26 10.46 30.55 23.24 -10.63%
EY 8.45 7.87 10.26 3.01 9.56 3.27 4.30 11.91%
DY 0.00 6.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.46 0.60 0.68 0.90 0.65 3.08%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 20/05/21 25/06/20 23/05/19 24/05/18 25/05/17 26/05/16 -
Price 0.92 0.96 0.565 0.575 0.73 1.08 0.87 -
P/RPS 1.93 2.30 1.47 1.34 2.94 3.57 2.68 -5.32%
P/EPS 11.45 12.84 11.35 31.35 11.22 36.66 27.88 -13.77%
EY 8.73 7.79 8.81 3.19 8.91 2.73 3.59 15.95%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.53 0.57 0.73 1.08 0.78 -0.65%

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