Hil Industries Bhd
KLSE:HIL
Balance Sheet
Balance Sheet Decomposition
Hil Industries Bhd
Hil Industries Bhd
Balance Sheet
Hil Industries Bhd
| Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
2
|
0
|
1
|
5
|
10
|
14
|
3
|
8
|
7
|
20
|
9
|
7
|
7
|
18
|
46
|
15
|
27
|
20
|
25
|
0
|
0
|
90
|
81
|
|
| Cash |
1
|
2
|
0
|
1
|
5
|
10
|
14
|
3
|
8
|
7
|
20
|
9
|
7
|
7
|
18
|
46
|
15
|
27
|
20
|
25
|
0
|
0
|
90
|
81
|
|
| Short-Term Investments |
0
|
9
|
15
|
12
|
6
|
8
|
11
|
25
|
19
|
36
|
47
|
73
|
76
|
88
|
91
|
86
|
138
|
129
|
93
|
73
|
47
|
80
|
66
|
45
|
|
| Total Receivables |
18
|
18
|
15
|
14
|
25
|
33
|
36
|
54
|
56
|
70
|
46
|
36
|
36
|
44
|
57
|
46
|
38
|
54
|
43
|
53
|
94
|
72
|
76
|
74
|
|
| Accounts Receivables |
11
|
13
|
9
|
9
|
22
|
30
|
18
|
29
|
38
|
55
|
30
|
20
|
18
|
21
|
39
|
46
|
38
|
54
|
43
|
53
|
86
|
56
|
49
|
51
|
|
| Other Receivables |
7
|
6
|
5
|
5
|
3
|
3
|
18
|
25
|
19
|
15
|
16
|
16
|
18
|
23
|
18
|
0
|
0
|
0
|
0
|
0
|
8
|
16
|
28
|
22
|
|
| Inventory |
78
|
75
|
74
|
74
|
71
|
72
|
71
|
75
|
83
|
84
|
83
|
78
|
72
|
75
|
81
|
81
|
85
|
78
|
214
|
235
|
184
|
188
|
181
|
309
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
2
|
1
|
|
| Total Current Assets |
97
|
105
|
104
|
101
|
108
|
123
|
133
|
157
|
169
|
198
|
197
|
196
|
193
|
214
|
248
|
260
|
277
|
289
|
371
|
385
|
388
|
395
|
414
|
508
|
|
| PP&E Net |
112
|
110
|
107
|
109
|
110
|
113
|
95
|
117
|
118
|
120
|
121
|
97
|
90
|
80
|
75
|
69
|
60
|
56
|
52
|
46
|
48
|
50
|
69
|
69
|
|
| PP&E Gross |
112
|
110
|
107
|
109
|
110
|
113
|
95
|
117
|
118
|
120
|
121
|
97
|
90
|
80
|
75
|
0
|
0
|
0
|
0
|
0
|
48
|
50
|
69
|
69
|
|
| Accumulated Depreciation |
22
|
25
|
29
|
31
|
35
|
39
|
41
|
47
|
55
|
64
|
73
|
81
|
90
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
152
|
159
|
138
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
3
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
24
|
24
|
26
|
24
|
24
|
27
|
27
|
28
|
24
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
3
|
3
|
|
| Total Assets |
209
N/A
|
214
+2%
|
211
-1%
|
210
0%
|
218
+4%
|
236
+8%
|
255
+8%
|
282
+11%
|
296
+5%
|
328
+11%
|
327
0%
|
322
-1%
|
311
-3%
|
323
+4%
|
351
+9%
|
357
+2%
|
366
+3%
|
376
+3%
|
465
+23%
|
473
+2%
|
469
-1%
|
478
+2%
|
515
+8%
|
605
+18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
24
|
23
|
18
|
19
|
28
|
30
|
37
|
41
|
27
|
21
|
11
|
10
|
7
|
11
|
0
|
22
|
21
|
27
|
93
|
25
|
44
|
41
|
44
|
101
|
|
| Accrued Liabilities |
3
|
3
|
3
|
2
|
0
|
0
|
3
|
4
|
3
|
8
|
8
|
8
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1
|
0
|
1
|
3
|
4
|
2
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
12
|
12
|
7
|
3
|
0
|
4
|
3
|
8
|
9
|
7
|
6
|
4
|
3
|
6
|
14
|
1
|
1
|
1
|
1
|
66
|
5
|
1
|
0
|
0
|
|
| Total Current Liabilities |
46
|
38
|
27
|
27
|
32
|
36
|
46
|
56
|
39
|
36
|
26
|
22
|
16
|
23
|
34
|
23
|
23
|
30
|
94
|
91
|
49
|
41
|
44
|
101
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Deferred Income Tax |
22
|
21
|
22
|
21
|
21
|
22
|
22
|
21
|
22
|
22
|
23
|
23
|
23
|
23
|
23
|
22
|
21
|
16
|
36
|
32
|
24
|
23
|
22
|
22
|
|
| Minority Interest |
0
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
3
|
4
|
|
| Total Liabilities |
68
N/A
|
62
-10%
|
53
-14%
|
53
0%
|
57
+8%
|
61
+8%
|
72
+17%
|
82
+14%
|
65
-21%
|
62
-4%
|
51
-18%
|
48
-6%
|
42
-13%
|
48
+16%
|
60
+24%
|
48
-19%
|
46
-6%
|
47
+3%
|
131
+177%
|
125
-5%
|
72
-42%
|
65
-10%
|
68
+6%
|
128
+87%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
64
|
64
|
64
|
65
|
131
|
131
|
131
|
139
|
139
|
139
|
139
|
139
|
139
|
139
|
139
|
139
|
139
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
|
| Retained Earnings |
19
|
30
|
36
|
34
|
29
|
43
|
52
|
60
|
87
|
123
|
138
|
134
|
132
|
135
|
150
|
163
|
176
|
159
|
164
|
179
|
225
|
242
|
274
|
306
|
|
| Additional Paid In Capital |
58
|
58
|
58
|
58
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
0
|
2
|
1
|
2
|
6
|
5
|
5
|
4
|
4
|
6
|
5
|
6
|
5
|
|
| Total Equity |
141
N/A
|
153
+8%
|
158
+4%
|
158
0%
|
161
+2%
|
175
+8%
|
184
+5%
|
201
+9%
|
231
+15%
|
266
+15%
|
276
+4%
|
275
0%
|
270
-2%
|
275
+2%
|
292
+6%
|
309
+6%
|
321
+4%
|
329
+3%
|
334
+1%
|
349
+5%
|
397
+14%
|
414
+4%
|
446
+8%
|
476
+7%
|
|
| Total Liabilities & Equity |
209
N/A
|
214
+2%
|
211
-1%
|
210
0%
|
218
+4%
|
236
+8%
|
255
+8%
|
282
+11%
|
296
+5%
|
328
+11%
|
327
0%
|
322
-1%
|
311
-3%
|
323
+4%
|
351
+9%
|
357
+2%
|
366
+3%
|
376
+3%
|
465
+23%
|
473
+2%
|
469
-1%
|
478
+2%
|
515
+8%
|
605
+18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
303
|
307
|
307
|
310
|
314
|
314
|
314
|
335
|
335
|
335
|
335
|
332
|
335
|
332
|
332
|
332
|
277
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
|