[HIL] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 30.48%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 28,458 22,488 23,381 29,849 32,345 20,256 19,234 6.74%
PBT 5,156 2,747 4,320 6,867 5,575 1,520 726 38.62%
Tax -1,414 -1,205 -1,313 -2,034 -1,386 -625 -507 18.63%
NP 3,742 1,542 3,007 4,833 4,189 895 219 60.45%
-
NP to SH 3,763 1,571 3,008 4,794 4,138 939 254 56.68%
-
Tax Rate 27.42% 43.87% 30.39% 29.62% 24.86% 41.12% 69.83% -
Total Cost 24,716 20,946 20,374 25,016 28,156 19,361 19,015 4.46%
-
Net Worth 331,941 320,875 306,319 299,278 278,625 270,652 279,399 2.91%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 331,941 320,875 306,319 299,278 278,625 270,652 279,399 2.91%
NOSH 334,037 278,714 275,963 277,109 275,866 276,176 282,222 2.84%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.15% 6.86% 12.86% 16.19% 12.95% 4.42% 1.14% -
ROE 1.13% 0.49% 0.98% 1.60% 1.49% 0.35% 0.09% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.57 8.13 8.47 10.77 11.72 7.33 6.82 3.87%
EPS 1.13 0.57 1.09 1.73 1.50 0.34 0.09 52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.11 1.08 1.01 0.98 0.99 0.16%
Adjusted Per Share Value based on latest NOSH - 277,109
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.52 6.73 7.00 8.94 9.68 6.06 5.76 6.73%
EPS 1.13 0.47 0.90 1.44 1.24 0.28 0.08 55.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9937 0.9606 0.917 0.8959 0.8341 0.8102 0.8364 2.91%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.66 1.17 0.755 0.755 0.69 0.43 0.41 -
P/RPS 7.70 14.39 8.91 7.01 5.88 5.86 6.02 4.18%
P/EPS 58.22 206.01 69.27 43.64 46.00 126.47 455.56 -29.01%
EY 1.72 0.49 1.44 2.29 2.17 0.79 0.22 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.01 0.68 0.70 0.68 0.44 0.41 8.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 25/08/17 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.65 1.05 0.88 0.57 0.665 0.42 0.39 -
P/RPS 7.58 12.92 10.39 5.29 5.67 5.73 5.72 4.80%
P/EPS 57.34 184.88 80.73 32.95 44.33 123.53 433.33 -28.60%
EY 1.74 0.54 1.24 3.04 2.26 0.81 0.23 40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 0.79 0.53 0.66 0.43 0.39 8.88%

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