HIL | HIL INDUSTRIES BHD
0.755 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:44
Fundamental
Technical
Total Score
HIL Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
HIL Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 May 25 | Q1 Mar 25 | 1 | 31 Dec 25 | 45.93 | 8.85 | 5.61 | 12.2% | 0.00 | 1.69 | 6.1% | 27.2% | 31.2% | 46.5% | ||||||||
| 27 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 48.90 | 11.70 | 8.14 | 16.6% | 0.00 | 2.45 | 7.5% | 20.5% | 15.7% | 23.1% | ||||||||
| 26 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 45.48 | 12.99 | 9.66 | 21.2% | 0.00 | 2.91 | 26.9% | 22.6% | 20.1% | 10.6% | ||||||||
| 27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 62.23 | 16.56 | 12.08 | 19.4% | 0.00 | 3.64 | 1.4% | 26.8% | 15.4% | 19.8% | ||||||||
| 31 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 63.08 | 15.67 | 10.47 | 16.6% | 0.00 | 3.15 | 2.6% | 47.2% | 1.2% | 46.0% | ||||||||
| 22 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 61.47 | 14.84 | 10.59 | 17.2% | 0.00 | 3.19 | 4.6% | 36.1% | 1.9% | 255.9% | ||||||||
| 23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 58.78 | 14.46 | 10.80 | 18.4% | 0.00 | 3.25 | 19.8% | 35.0% | 7.1% | 45.5% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 49.08 | 13.37 | 10.08 | 20.5% | 0.00 | 3.04 | 14.6% | 16.7% | 40.6% | 45.0% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 42.84 | 9.61 | 7.17 | 16.7% | 0.00 | 2.16 | 5.1% | 8.3% | 140.9% | 7.6% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 45.15 | 5.80 | 2.98 | 6.6% | 0.00 | 0.90 | 3.7% | 40.3% | 59.9% | 75.8% | ||||||||
| 23 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 43.55 | 9.30 | 7.42 | 17.0% | 0.00 | 2.24 | 3.5% | 16.7% | 6.7% | 2.2% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 42.07 | 8.35 | 6.95 | 16.5% | 0.00 | 2.09 | 6.4% | 64.4% | 4.3% | 62.4% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 39.55 | 7.83 | 6.67 | 16.9% | 0.00 | 2.01 | 47.7% | 14.0% | 45.9% | 7.4% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 75.65 | 14.67 | 12.32 | 16.3% | 0.00 | 3.71 | 102.8% | 16.0% | 62.4% | 64.4% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 37.31 | 9.38 | 7.59 | 20.3% | 0.00 | 2.29 | 45.8% | 24.1% | 77.2% | 30.0% | ||||||||
| 14 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 25.59 | 5.05 | 4.28 | 16.7% | 0.00 | 1.29 | 26.2% | 16.8% | 31.0% | 99.2% | ||||||||
| 20 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 34.68 | 7.65 | 6.21 | 17.9% | 1.50 | 1.87 | 46.8% | 8.4% | 17.2% | 50.2% | ||||||||
| 25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 65.19 | 9.98 | 7.50 | 11.5% | 0.00 | 2.26 | 32.6% | 68.2% | 30.9% | 14.4% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 49.15 | 13.88 | 10.84 | 22.1% | 0.00 | 3.27 | 124.3% | 13.9% | 404.5% | 25.2% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 21.91 | 2.11 | 2.15 | 9.8% | 1.20 | 0.65 | 31.5% | 39.0% | 48.0% | 53.8% | ||||||||
| 25 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 31.98 | 5.22 | 4.13 | 12.9% | 0.00 | 1.24 | 17.5% | 10.0% | 37.0% | 171.4% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 38.76 | 7.72 | 6.55 | 16.9% | 0.00 | 1.97 | 10.2% | 8.6% | 24.3% | 3.3% | ||||||||
| 22 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 43.15 | 10.63 | 8.66 | 20.1% | 0.00 | 2.61 | 20.1% | 109.2% | 86.0% | 675.1% | ||||||||
| 29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 35.93 | 6.79 | 4.66 | 13.0% | 0.00 | 1.40 | 1.1% | 26.2% | 205.8% | 23.7% | ||||||||
| 23 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 35.55 | 2.52 | 1.52 | 4.3% | 0.00 | 0.46 | 0.4% | 72.3% | 77.5% | 71.8% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 35.71 | 8.01 | 6.78 | 19.0% | 1.75 | 2.04 | 73.2% | 21.8% | 506.8% | 92.2% | ||||||||
| 22 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 20.62 | 1.83 | 1.12 | 5.4% | 0.00 | 0.34 | 27.5% | 30.0% | 70.3% | 82.4% | ||||||||
| 23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 28.46 | 5.16 | 3.76 | 13.2% | 0.00 | 1.13 | 37.9% | 26.6% | 30.3% | 139.5% | ||||||||
| 24 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 20.63 | 5.66 | 5.40 | 26.2% | 0.00 | 1.63 | 29.6% | 1.4% | 53.1% | 164.9% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 29.33 | 0.64 | 3.53 | 12.0% | 1.75 | 1.06 | 0.4% | 6.8% | 44.5% | 47.7% | ||||||||
| 22 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 29.46 | 8.78 | 6.36 | 21.6% | 0.00 | 1.91 | 31.0% | 21.8% | 304.6% | 41.6% | ||||||||
| 25 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 22.49 | 2.75 | 1.57 | 7.0% | 0.00 | 0.57 | 7.5% | 3.8% | 22.9% | 47.8% | ||||||||
| 25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 20.92 | 3.24 | 2.04 | 9.7% | 0.00 | 0.74 | 23.8% | 6.3% | 69.8% | 5.1% | ||||||||
| 24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 27.45 | 7.92 | 6.74 | 24.6% | 1.50 | 2.44 | 13.5% | 2.6% | 50.2% | 129.5% | ||||||||
| 23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 24.19 | 6.56 | 4.49 | 18.6% | 0.00 | 1.62 | 3.5% | 23.7% | 49.2% | 23.0% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 23.38 | 4.32 | 3.01 | 12.9% | 0.00 | 1.09 | 4.8% | 21.7% | 40.2% | 37.2% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 22.32 | 3.54 | 2.15 | 9.6% | 0.00 | 0.78 | 20.8% | 26.5% | 26.9% | 41.6% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 28.19 | 4.68 | 2.94 | 10.4% | 1.50 | 1.06 | 11.1% | 33.7% | 49.6% | 62.0% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 31.72 | 8.04 | 5.83 | 18.4% | 0.00 | 2.11 | 6.3% | 15.0% | 21.6% | 11.1% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 29.85 | 6.87 | 4.79 | 16.1% | 0.00 | 1.73 | 1.7% | 7.7% | 30.5% | 15.8% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 30.36 | 5.25 | 3.67 | 12.1% | 0.00 | 1.33 | 28.6% | 25.2% | 52.5% | 41.7% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 42.50 | 10.19 | 7.74 | 18.2% | 0.00 | 2.80 | 13.9% | 79.3% | 47.5% | 258.4% |
HIL Historical Dividends
HIL Financial Ratios
| EPS | 10.62 sen |
| Trailing PE (Sector Median: 13.3) | 7.1 |
| PEG | 7.1 |
| Altman Z | 2.4 |
| Beaver | 0.083 |
| Current Ratio | 10.85 |
| Debt-Equity (DE) Ratio | 0.13 |
| FCF Yield | 1.51 % |
| Revenue QoQ | -6.07 % |
| Revenue YoY | -27.18% |
| Profit QoQ | -31.16 % |
| Profit YoY | -46.46 % |
| Profit Margin (Sector Median: 4.2) | 17.52 % |
| ROE (ROIC: 9.18) | 9.18 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
HIL Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: 8.96) | |
| Altman Z |
HIL Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.45 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 5.61 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 38.4 |
| Expected Revenue (M) | 245.81 |
| Expected Growth (%) | 12.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
HIL Directors Share Purchases (Beta)
No transaction in the last 2 months.
HIL Summary
Market Cap: 252 M.
Market Cap Class: Small caps
Number of Shares: 334 M.
Adjusted Float: 39.7%.
Stock highly correlated with
CNERGEN (85%)
LEONFB (82%)
WONG (82%)
MMSV (81%)
Hil Industries Berhad, an investment holding company, is engaged in the manufacture and sale of industrial and domestic molded plastic products primarily in Malaysia. The company is engaged in mould making and precision metal stamping; sub-assembly of plastic-related products; and research, design, manufacture, and sale of precision moulds and relevant plastic products, as well as provision of related services. It also designs and assembles industrial machinery and equipment for factory automation; and offers heat sealing, hot stamping, ultra sonic welding, ultra violet glue, and vibration welding services. In addition, the company provides spray painting and silk screening services, as well as custom and automated assembly services. Further, it offers residential, commercial, and light industrial property development and property management services, as well as is involved in property letting. The company primarily serves automotive, electrical, telecommunication, and semiconductor industries. Hil Industries Berhad was founded in 1969 and is headquartered in Shah Alam, Malaysia.
Sectors: Industrial Products, Manufacturing, Chemicals, Industrial Products & Services
Code: 8443
Website: http://www.hil.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| HIL-WB | 0.245 | 1.08 | 75.5% | 25-Oct-2027 |
HIL Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Dalta Industries Sdn Bhd | 50.28% | 126.81 |
| Fame Alliance Sdn Bhd | 7.75% | 19.56 |
| Tan Sri Dato' Ir. Ng Boon Thong @ Ng Thian Hock | 4.78% | 12.07 |
| Yap Kok Weng | 4.41% | 11.12 |
| Dato' Milton Norman Ng Kwee Leong | 4.12% | 10.4 |
| Hong Leong Investment Bank Berhad IVT | 3.13% | 7.89 |
| Employees Provident Fund Board | 2.21% | 5.57 |
| Steven Junior Ng Kwee Leng | 2.18% | 5.51 |
| Malcolm Jeremy Ng Kwee Seng | 1.96% | 4.95 |
| Golden Approval Sdn. Bhd. | 1.86% | 4.69 |
| Dato' Ambrose Leonard Ng Kwee Heng | 1.28% | 3.24 |
| Dana Makmur Pheim | 1.22% | 3.08 |
| Mujur Cemerlang Sdn Bhd | 1.19% | 3.0 |
| Lee Thian Lye | 0.92% | 2.32 |
| Pandang Usaha Sdn Bhd | 0.78% | 1.97 |
| Puan Sri Datin Catherine Yeoh Eng Neo | 0.64% | 1.61 |
| Koh Bee Lan | 0.59% | 1.49 |
| Pheim SICAV-SIF | 0.38% | 0.96 |
| Steven Junior Ng Kwee Seng | 0.3% | 0.76 |
| Telus Cemerlang Sdn. Bhd. | 0.26% | 0.66 |
| Ngan Bee Poh | 0.17% | 0.43 |
| Puah Siew Mooi | 0.17% | 0.43 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.