[HIL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.09%
YoY- 1786.68%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 139,466 105,760 140,432 138,969 126,926 128,396 88,062 35.90%
PBT 34,072 25,356 31,870 34,764 33,202 28,416 9,972 127.02%
Tax -3,550 -2,456 -4,130 -4,074 -2,938 -2,160 -2,164 39.13%
NP 30,522 22,900 27,740 30,689 30,264 26,256 7,808 148.35%
-
NP to SH 30,846 22,888 27,724 30,790 30,458 26,564 7,767 150.99%
-
Tax Rate 10.42% 9.69% 12.96% 11.72% 8.85% 7.60% 21.70% -
Total Cost 108,944 82,860 112,692 108,280 96,662 102,140 80,254 22.62%
-
Net Worth 248,218 240,044 231,412 225,637 220,095 210,865 200,350 15.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 248,218 240,044 231,412 225,637 220,095 210,865 200,350 15.36%
NOSH 278,896 279,121 278,809 278,564 278,919 279,033 274,452 1.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.88% 21.65% 19.75% 22.08% 23.84% 20.45% 8.87% -
ROE 12.43% 9.53% 11.98% 13.65% 13.84% 12.60% 3.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.01 37.89 50.37 49.89 45.51 46.01 32.09 34.45%
EPS 11.06 8.20 9.95 11.05 10.92 9.52 2.83 148.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.83 0.81 0.7891 0.7557 0.73 14.13%
Adjusted Per Share Value based on latest NOSH - 278,865
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.75 31.66 42.04 41.60 38.00 38.44 26.36 35.91%
EPS 9.23 6.85 8.30 9.22 9.12 7.95 2.33 150.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7431 0.7186 0.6928 0.6755 0.6589 0.6313 0.5998 15.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.25 0.25 0.30 0.35 0.35 0.48 -
P/RPS 0.88 0.66 0.50 0.60 0.77 0.76 1.50 -29.94%
P/EPS 3.98 3.05 2.51 2.71 3.21 3.68 16.96 -61.98%
EY 25.14 32.80 39.77 36.84 31.20 27.20 5.90 163.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.30 0.37 0.44 0.46 0.66 -18.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.66 0.30 0.28 0.28 0.34 0.38 0.38 -
P/RPS 1.32 0.79 0.56 0.56 0.75 0.83 1.18 7.76%
P/EPS 5.97 3.66 2.82 2.53 3.11 3.99 13.43 -41.78%
EY 16.76 27.33 35.51 39.48 32.12 25.05 7.45 71.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.35 0.34 0.35 0.43 0.50 0.52 26.54%

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