Highlights

[HIL] QoQ Quarter Result on 2011-09-30 [#3]

Stock [HIL]: HIL INDUSTRIES BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     196.35%    YoY -     -70.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,234 20,979 24,337 27,030 26,743 27,820 30,567 -26.59%
  QoQ % -8.32% -13.80% -9.96% 1.07% -3.87% -8.99% -
  Horiz. % 62.92% 68.63% 79.62% 88.43% 87.49% 91.01% 100.00%
PBT 726 -129 701 1,489 -721 1,088 1,159 -26.81%
  QoQ % 662.79% -118.40% -52.92% 306.52% -166.27% -6.13% -
  Horiz. % 62.64% -11.13% 60.48% 128.47% -62.21% 93.87% 100.00%
Tax -507 -690 -349 -246 -415 -970 -336 31.59%
  QoQ % 26.52% -97.71% -41.87% 40.72% 57.22% -188.69% -
  Horiz. % 150.89% 205.36% 103.87% 73.21% 123.51% 288.69% 100.00%
NP 219 -819 352 1,243 -1,136 118 823 -58.66%
  QoQ % 126.74% -332.67% -71.68% 209.42% -1,062.71% -85.66% -
  Horiz. % 26.61% -99.51% 42.77% 151.03% -138.03% 14.34% 100.00%
NP to SH 254 -870 318 1,240 -1,287 223 1,464 -68.93%
  QoQ % 129.20% -373.58% -74.35% 196.35% -677.13% -84.77% -
  Horiz. % 17.35% -59.43% 21.72% 84.70% -87.91% 15.23% 100.00%
Tax Rate 69.83 % - % 49.79 % 16.52 % - % 89.15 % 28.99 % 79.79%
  QoQ % 0.00% 0.00% 201.39% 0.00% 0.00% 207.52% -
  Horiz. % 240.88% 0.00% 171.75% 56.99% 0.00% 307.52% 100.00%
Total Cost 19,015 21,798 23,985 25,787 27,879 27,702 29,744 -25.81%
  QoQ % -12.77% -9.12% -6.99% -7.50% 0.64% -6.87% -
  Horiz. % 63.93% 73.29% 80.64% 86.70% 93.73% 93.13% 100.00%
Net Worth 279,399 275,032 286,200 272,800 274,186 275,962 274,518 1.18%
  QoQ % 1.59% -3.90% 4.91% -0.51% -0.64% 0.53% -
  Horiz. % 101.78% 100.19% 104.26% 99.37% 99.88% 100.53% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 279,399 275,032 286,200 272,800 274,186 275,962 274,518 1.18%
  QoQ % 1.59% -3.90% 4.91% -0.51% -0.64% 0.53% -
  Horiz. % 101.78% 100.19% 104.26% 99.37% 99.88% 100.53% 100.00%
NOSH 282,222 280,645 289,090 275,555 279,782 278,750 277,291 1.18%
  QoQ % 0.56% -2.92% 4.91% -1.51% 0.37% 0.53% -
  Horiz. % 101.78% 101.21% 104.26% 99.37% 100.90% 100.53% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.14 % -3.90 % 1.45 % 4.60 % -4.25 % 0.42 % 2.69 % -43.61%
  QoQ % 129.23% -368.97% -68.48% 208.24% -1,111.90% -84.39% -
  Horiz. % 42.38% -144.98% 53.90% 171.00% -157.99% 15.61% 100.00%
ROE 0.09 % -0.32 % 0.11 % 0.45 % -0.47 % 0.08 % 0.53 % -69.37%
  QoQ % 128.12% -390.91% -75.56% 195.74% -687.50% -84.91% -
  Horiz. % 16.98% -60.38% 20.75% 84.91% -88.68% 15.09% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.82 7.48 8.42 9.81 9.56 9.98 11.02 -27.40%
  QoQ % -8.82% -11.16% -14.17% 2.62% -4.21% -9.44% -
  Horiz. % 61.89% 67.88% 76.41% 89.02% 86.75% 90.56% 100.00%
EPS 0.09 -0.31 0.11 0.45 -0.46 0.08 0.53 -69.37%
  QoQ % 129.03% -381.82% -75.56% 197.83% -675.00% -84.91% -
  Horiz. % 16.98% -58.49% 20.75% 84.91% -86.79% 15.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 0.9800 0.9900 0.9900 0.9800 0.9900 0.9900 -
  QoQ % 1.02% -1.01% 0.00% 1.02% -1.01% 0.00% -
  Horiz. % 100.00% 98.99% 100.00% 100.00% 98.99% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.76 6.28 7.29 8.09 8.01 8.33 9.15 -26.57%
  QoQ % -8.28% -13.85% -9.89% 1.00% -3.84% -8.96% -
  Horiz. % 62.95% 68.63% 79.67% 88.42% 87.54% 91.04% 100.00%
EPS 0.08 -0.26 0.10 0.37 -0.39 0.07 0.44 -67.94%
  QoQ % 130.77% -360.00% -72.97% 194.87% -657.14% -84.09% -
  Horiz. % 18.18% -59.09% 22.73% 84.09% -88.64% 15.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8364 0.8234 0.8568 0.8167 0.8208 0.8261 0.8218 1.18%
  QoQ % 1.58% -3.90% 4.91% -0.50% -0.64% 0.52% -
  Horiz. % 101.78% 100.19% 104.26% 99.38% 99.88% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4100 0.4400 0.5400 0.3400 0.4400 0.6400 0.7000 -
P/RPS 6.02 5.89 6.41 3.47 4.60 6.41 6.35 -3.50%
  QoQ % 2.21% -8.11% 84.73% -24.57% -28.24% 0.94% -
  Horiz. % 94.80% 92.76% 100.94% 54.65% 72.44% 100.94% 100.00%
P/EPS 455.56 -141.94 490.91 75.56 -95.65 800.00 132.58 127.88%
  QoQ % 420.95% -128.91% 549.70% 179.00% -111.96% 503.41% -
  Horiz. % 343.61% -107.06% 370.27% 56.99% -72.15% 603.41% 100.00%
EY 0.22 -0.70 0.20 1.32 -1.05 0.13 0.75 -55.89%
  QoQ % 131.43% -450.00% -84.85% 225.71% -907.69% -82.67% -
  Horiz. % 29.33% -93.33% 26.67% 176.00% -140.00% 17.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.45 0.55 0.34 0.45 0.65 0.71 -30.68%
  QoQ % -8.89% -18.18% 61.76% -24.44% -30.77% -8.45% -
  Horiz. % 57.75% 63.38% 77.46% 47.89% 63.38% 91.55% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.3900 0.4000 0.5600 0.5100 0.3800 0.5400 0.6600 -
P/RPS 5.72 5.35 6.65 5.20 3.98 5.41 5.99 -3.03%
  QoQ % 6.92% -19.55% 27.88% 30.65% -26.43% -9.68% -
  Horiz. % 95.49% 89.32% 111.02% 86.81% 66.44% 90.32% 100.00%
P/EPS 433.33 -129.03 509.09 113.33 -82.61 675.00 125.01 129.22%
  QoQ % 435.84% -125.35% 349.21% 237.19% -112.24% 439.96% -
  Horiz. % 346.64% -103.22% 407.24% 90.66% -66.08% 539.96% 100.00%
EY 0.23 -0.78 0.20 0.88 -1.21 0.15 0.80 -56.47%
  QoQ % 129.49% -490.00% -77.27% 172.73% -906.67% -81.25% -
  Horiz. % 28.75% -97.50% 25.00% 110.00% -151.25% 18.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.41 0.57 0.52 0.39 0.55 0.67 -30.31%
  QoQ % -4.88% -28.07% 9.62% 33.33% -29.09% -17.91% -
  Horiz. % 58.21% 61.19% 85.07% 77.61% 58.21% 82.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

253  257  566  1388 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.19-0.01 
 VIVOCOM 1.11+0.10 
 ASB 0.175+0.01 
 BINTAI 0.82+0.025 
 KANGER 0.1850.00 
 BIOHLDG 0.305-0.01 
 SOLUTN 1.24-0.03 
 VSOLAR 0.05+0.005 
 SUPERMX-C1I 0.110.00 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS