[HIL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.86%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 97,008 81,650 77,270 73,662 66,300 79,732 77,280 16.38%
PBT 14,368 5,518 3,493 1,932 -2,216 573 1,240 412.81%
Tax -4,012 -2,858 -2,736 -2,244 -1,988 -3,649 -2,628 32.61%
NP 10,356 2,660 757 -312 -4,204 -3,076 -1,388 -
-
NP to SH 10,368 2,787 901 -126 -4,008 -3,119 -1,456 -
-
Tax Rate 27.92% 51.79% 78.33% 116.15% - 636.82% 211.94% -
Total Cost 86,652 78,990 76,513 73,974 70,504 82,808 78,668 6.66%
-
Net Worth 275,744 275,161 276,033 308,700 269,983 268,890 274,400 0.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 275,744 275,161 276,033 308,700 269,983 268,890 274,400 0.32%
NOSH 275,744 277,941 281,666 315,000 278,333 277,207 280,000 -1.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.68% 3.26% 0.98% -0.42% -6.34% -3.86% -1.80% -
ROE 3.76% 1.01% 0.33% -0.04% -1.48% -1.16% -0.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.18 29.38 27.43 23.38 23.82 28.76 27.60 17.57%
EPS 3.76 1.01 0.32 -0.04 -1.44 -1.13 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.98 0.97 0.97 0.98 1.35%
Adjusted Per Share Value based on latest NOSH - 276,176
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.04 24.44 23.13 22.05 19.85 23.87 23.14 16.36%
EPS 3.10 0.83 0.27 -0.04 -1.20 -0.93 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8255 0.8237 0.8264 0.9241 0.8082 0.805 0.8215 0.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.625 0.42 0.41 0.43 0.36 0.33 0.42 -
P/RPS 1.78 1.43 1.49 1.84 1.51 1.15 1.52 11.11%
P/EPS 16.62 41.89 128.13 -1,075.00 -25.00 -29.33 -80.77 -
EY 6.02 2.39 0.78 -0.09 -4.00 -3.41 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.42 0.44 0.37 0.34 0.43 29.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.59 0.54 0.415 0.42 0.425 0.315 0.35 -
P/RPS 1.68 1.84 1.51 1.80 1.78 1.10 1.27 20.52%
P/EPS 15.69 53.85 129.69 -1,050.00 -29.51 -28.00 -67.31 -
EY 6.37 1.86 0.77 -0.10 -3.39 -3.57 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.42 0.43 0.44 0.32 0.36 39.04%

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