[HIL] YoY 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- -44.52%
YoY- -47.72%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
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 65,195 38,759 35,706 29,328 27,452 28,190 42,492 7.38%
PBT 9,976 7,717 8,008 644 7,924 4,678 10,196 -0.36%
Tax -2,556 -1,240 -1,305 2,991 -1,921 -1,783 -2,574 -0.11%
NP 7,420 6,477 6,703 3,635 6,003 2,895 7,622 -0.44%
-
NP to SH 7,496 6,555 6,778 3,526 6,744 2,937 7,742 -0.53%
-
Tax Rate 25.62% 16.07% 16.30% -464.44% 24.24% 38.11% 25.25% -
Total Cost 57,775 32,282 29,003 25,693 21,449 25,295 34,870 8.77%
-
Net Worth 368,454 348,538 331,941 328,621 320,875 310,324 290,137 4.05%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 5,808 5,808 4,149 4,156 4,144 -
Div Payout % - - 85.70% 164.75% 61.53% 141.51% 53.54% -
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 368,454 348,538 331,941 328,621 320,875 310,324 290,137 4.05%
NOSH 334,037 334,037 334,037 334,037 278,714 277,075 276,321 3.20%
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 11.38% 16.71% 18.77% 12.39% 21.87% 10.27% 17.94% -
ROE 2.03% 1.88% 2.04% 1.07% 2.10% 0.95% 2.67% -
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 19.64 11.68 10.76 8.84 9.92 10.17 15.38 4.15%
EPS 2.26 1.97 2.04 1.06 2.03 1.06 2.80 -3.50%
DPS 0.00 0.00 1.75 1.75 1.50 1.50 1.50 -
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 19.65 11.68 10.76 8.84 8.27 8.49 12.80 7.39%
EPS 2.26 1.98 2.04 1.06 2.03 0.89 2.33 -0.50%
DPS 0.00 0.00 1.75 1.75 1.25 1.25 1.25 -
NAPS 1.1103 1.0503 1.0003 0.9903 0.9669 0.9351 0.8743 4.05%
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 5.35 4.84 5.02 8.94 9.77 8.26 4.32 3.62%
P/EPS 46.50 28.61 26.45 74.37 39.79 79.25 23.73 11.85%
EY 2.15 3.50 3.78 1.34 2.51 1.26 4.21 -10.58%
DY 0.00 0.00 3.24 2.22 1.55 1.79 2.26 -
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 5.40 4.80 4.46 9.05 9.72 7.03 5.27 0.40%
P/EPS 46.94 28.36 23.51 75.31 39.58 67.45 28.91 8.40%
EY 2.13 3.53 4.25 1.33 2.53 1.48 3.46 -7.76%
DY 0.00 0.00 3.65 2.19 1.55 2.10 1.85 -
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