Highlights

[HIL] YoY Quarter Result on 2011-12-31 [#4]

Stock [HIL]: HIL INDUSTRIES BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -74.35%    YoY -     -78.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 42,492 23,697 21,772 24,337 30,567 49,908 36,205 2.70%
  YoY % 79.31% 8.84% -10.54% -20.38% -38.75% 37.85% -
  Horiz. % 117.37% 65.45% 60.14% 67.22% 84.43% 137.85% 100.00%
PBT 10,196 2,898 -357 701 1,159 10,506 5,797 9.86%
  YoY % 251.83% 911.76% -150.93% -39.52% -88.97% 81.23% -
  Horiz. % 175.88% 49.99% -6.16% 12.09% 19.99% 181.23% 100.00%
Tax -2,574 -806 -1,678 -349 -336 -69 -1,074 15.67%
  YoY % -219.35% 51.97% -380.80% -3.87% -386.96% 93.58% -
  Horiz. % 239.66% 75.05% 156.24% 32.50% 31.28% 6.42% 100.00%
NP 7,622 2,092 -2,035 352 823 10,437 4,723 8.30%
  YoY % 264.34% 202.80% -678.12% -57.23% -92.11% 120.98% -
  Horiz. % 161.38% 44.29% -43.09% 7.45% 17.43% 220.98% 100.00%
NP to SH 7,742 2,111 -2,027 318 1,464 10,251 4,631 8.94%
  YoY % 266.75% 204.14% -737.42% -78.28% -85.72% 121.36% -
  Horiz. % 167.18% 45.58% -43.77% 6.87% 31.61% 221.36% 100.00%
Tax Rate 25.25 % 27.81 % - % 49.79 % 28.99 % 0.66 % 18.53 % 5.29%
  YoY % -9.21% 0.00% 0.00% 71.75% 4,292.42% -96.44% -
  Horiz. % 136.27% 150.08% 0.00% 268.70% 156.45% 3.56% 100.00%
Total Cost 34,870 21,605 23,807 23,985 29,744 39,471 31,482 1.72%
  YoY % 61.40% -9.25% -0.74% -19.36% -24.64% 25.38% -
  Horiz. % 110.76% 68.63% 75.62% 76.19% 94.48% 125.38% 100.00%
Net Worth 290,137 274,026 267,423 286,200 274,518 264,631 231,007 3.87%
  YoY % 5.88% 2.47% -6.56% 4.26% 3.74% 14.56% -
  Horiz. % 125.60% 118.62% 115.76% 123.89% 118.84% 114.56% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,144 - - - - 9,053 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.78% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 53.54 % - % - % - % - % 88.32 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.62% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 290,137 274,026 267,423 286,200 274,518 264,631 231,007 3.87%
  YoY % 5.88% 2.47% -6.56% 4.26% 3.74% 14.56% -
  Horiz. % 125.60% 118.62% 115.76% 123.89% 118.84% 114.56% 100.00%
NOSH 276,321 276,794 275,694 289,090 277,291 278,559 278,322 -0.12%
  YoY % -0.17% 0.40% -4.63% 4.26% -0.46% 0.09% -
  Horiz. % 99.28% 99.45% 99.06% 103.87% 99.63% 100.09% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.94 % 8.83 % -9.35 % 1.45 % 2.69 % 20.91 % 13.05 % 5.44%
  YoY % 103.17% 194.44% -744.83% -46.10% -87.14% 60.23% -
  Horiz. % 137.47% 67.66% -71.65% 11.11% 20.61% 160.23% 100.00%
ROE 2.67 % 0.77 % -0.76 % 0.11 % 0.53 % 3.87 % 2.00 % 4.93%
  YoY % 246.75% 201.32% -790.91% -79.25% -86.30% 93.50% -
  Horiz. % 133.50% 38.50% -38.00% 5.50% 26.50% 193.50% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.38 8.56 7.90 8.42 11.02 17.92 13.01 2.83%
  YoY % 79.67% 8.35% -6.18% -23.59% -38.50% 37.74% -
  Horiz. % 118.22% 65.80% 60.72% 64.72% 84.70% 137.74% 100.00%
EPS 2.80 0.76 -0.73 0.11 0.53 3.68 1.66 9.10%
  YoY % 268.42% 204.11% -763.64% -79.25% -85.60% 121.69% -
  Horiz. % 168.67% 45.78% -43.98% 6.63% 31.93% 221.69% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 3.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.15% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0500 0.9900 0.9700 0.9900 0.9900 0.9500 0.8300 3.99%
  YoY % 6.06% 2.06% -2.02% 0.00% 4.21% 14.46% -
  Horiz. % 126.51% 119.28% 116.87% 119.28% 119.28% 114.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,037
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.72 7.09 6.52 7.29 9.15 14.94 10.84 2.70%
  YoY % 79.41% 8.74% -10.56% -20.33% -38.76% 37.82% -
  Horiz. % 117.34% 65.41% 60.15% 67.25% 84.41% 137.82% 100.00%
EPS 2.32 0.63 -0.61 0.10 0.44 3.07 1.39 8.91%
  YoY % 268.25% 203.28% -710.00% -77.27% -85.67% 120.86% -
  Horiz. % 166.91% 45.32% -43.88% 7.19% 31.65% 220.86% 100.00%
DPS 1.24 0.00 0.00 0.00 0.00 2.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.76% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8686 0.8203 0.8006 0.8568 0.8218 0.7922 0.6916 3.87%
  YoY % 5.89% 2.46% -6.56% 4.26% 3.74% 14.55% -
  Horiz. % 125.59% 118.61% 115.76% 123.89% 118.83% 114.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.6650 0.4200 0.3300 0.5400 0.7000 0.8300 0.2500 -
P/RPS 4.32 4.91 4.18 6.41 6.35 4.63 1.92 14.46%
  YoY % -12.02% 17.46% -34.79% 0.94% 37.15% 141.15% -
  Horiz. % 225.00% 255.73% 217.71% 333.85% 330.73% 241.15% 100.00%
P/EPS 23.73 55.07 -44.88 490.91 132.58 22.55 15.02 7.92%
  YoY % -56.91% 222.70% -109.14% 270.27% 487.94% 50.13% -
  Horiz. % 157.99% 366.64% -298.80% 3,268.38% 882.69% 150.13% 100.00%
EY 4.21 1.82 -2.23 0.20 0.75 4.43 6.66 -7.36%
  YoY % 131.32% 181.61% -1,215.00% -73.33% -83.07% -33.48% -
  Horiz. % 63.21% 27.33% -33.48% 3.00% 11.26% 66.52% 100.00%
DY 2.26 0.00 0.00 0.00 0.00 3.92 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.65% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.42 0.34 0.55 0.71 0.87 0.30 13.16%
  YoY % 50.00% 23.53% -38.18% -22.54% -18.39% 190.00% -
  Horiz. % 210.00% 140.00% 113.33% 183.33% 236.67% 290.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 -
Price 0.8100 0.5400 0.3150 0.5600 0.6600 0.8500 0.2800 -
P/RPS 5.27 6.31 3.99 6.65 5.99 4.74 2.15 16.11%
  YoY % -16.48% 58.15% -40.00% 11.02% 26.37% 120.47% -
  Horiz. % 245.12% 293.49% 185.58% 309.30% 278.60% 220.47% 100.00%
P/EPS 28.91 70.80 -42.84 509.09 125.01 23.10 16.83 9.43%
  YoY % -59.17% 265.27% -108.42% 307.24% 441.17% 37.25% -
  Horiz. % 171.78% 420.68% -254.55% 3,024.90% 742.78% 137.25% 100.00%
EY 3.46 1.41 -2.33 0.20 0.80 4.33 5.94 -8.61%
  YoY % 145.39% 160.52% -1,265.00% -75.00% -81.52% -27.10% -
  Horiz. % 58.25% 23.74% -39.23% 3.37% 13.47% 72.90% 100.00%
DY 1.85 0.00 0.00 0.00 0.00 3.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.43% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.77 0.55 0.32 0.57 0.67 0.89 0.34 14.59%
  YoY % 40.00% 71.88% -43.86% -14.93% -24.72% 161.76% -
  Horiz. % 226.47% 161.76% 94.12% 167.65% 197.06% 261.76% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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