[HIL] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 305.85%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 81,622 60,276 53,895 71,476 49,090 43,407 45,702 10.14%
PBT 16,180 12,701 7,334 9,303 10,817 5,984 7,857 12.78%
Tax -2,802 -2,287 -1,314 -3,202 -1,702 -2,431 -2,693 0.66%
NP 13,378 10,414 6,020 6,101 9,115 3,553 5,164 17.18%
-
NP to SH 13,616 10,486 6,280 6,177 9,160 3,608 5,154 17.56%
-
Tax Rate 17.32% 18.01% 17.92% 34.42% 15.73% 40.62% 34.28% -
Total Cost 68,244 49,862 47,875 65,375 39,975 39,854 40,538 9.06%
-
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 307,577 4.68%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 4,979 3,983 - - - - -
Div Payout % - 47.48% 63.43% - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 404,968 375,093 351,857 335,260 331,941 320,875 307,577 4.68%
NOSH 334,037 334,037 334,037 334,037 334,037 278,714 277,096 3.16%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.39% 17.28% 11.17% 8.54% 18.57% 8.19% 11.30% -
ROE 3.36% 2.80% 1.78% 1.84% 2.76% 1.12% 1.68% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 24.59 18.16 16.24 21.53 14.79 15.69 16.49 6.88%
EPS 4.10 3.16 1.89 1.86 2.76 1.30 1.86 14.07%
DPS 0.00 1.50 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.13 1.06 1.01 1.00 1.16 1.11 1.58%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 24.44 18.04 16.13 21.40 14.70 12.99 13.68 10.14%
EPS 4.08 3.14 1.88 1.85 2.74 1.08 1.54 17.62%
DPS 0.00 1.49 1.19 0.00 0.00 0.00 0.00 -
NAPS 1.2123 1.1229 1.0533 1.0037 0.9937 0.9606 0.9208 4.68%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.995 0.97 0.56 0.54 0.66 1.17 0.755 -
P/RPS 4.05 5.34 3.45 2.51 4.46 7.46 4.58 -2.02%
P/EPS 24.26 30.71 29.60 29.02 23.92 89.70 40.59 -8.21%
EY 4.12 3.26 3.38 3.45 4.18 1.11 2.46 8.97%
DY 0.00 1.55 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.53 0.53 0.66 1.01 0.68 3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 14/09/21 27/08/20 29/08/19 23/08/18 25/08/17 26/08/16 -
Price 0.985 0.995 0.855 0.50 0.65 1.05 0.88 -
P/RPS 4.01 5.48 5.27 2.32 4.40 6.69 5.34 -4.65%
P/EPS 24.01 31.50 45.19 26.87 23.55 80.50 47.31 -10.68%
EY 4.16 3.17 2.21 3.72 4.25 1.24 2.11 11.97%
DY 0.00 1.51 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 0.50 0.65 0.91 0.79 0.41%

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