[HIL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.45%
YoY- 10.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 173,210 185,384 161,988 149,440 139,466 105,760 140,432 15.05%
PBT 36,558 43,652 38,258 37,002 34,072 25,356 31,870 9.60%
Tax -5,924 -7,100 -2,419 -3,133 -3,550 -2,456 -4,130 27.27%
NP 30,634 36,552 35,839 33,869 30,522 22,900 27,740 6.85%
-
NP to SH 30,918 36,752 35,804 34,070 30,846 22,888 27,724 7.56%
-
Tax Rate 16.20% 16.27% 6.32% 8.47% 10.42% 9.69% 12.96% -
Total Cost 142,576 148,832 126,149 115,570 108,944 82,860 112,692 17.02%
-
Net Worth 272,969 272,855 264,698 256,365 248,218 240,044 231,412 11.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,055 - - - - -
Div Payout % - - 25.29% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 272,969 272,855 264,698 256,365 248,218 240,044 231,412 11.67%
NOSH 278,540 278,424 278,630 278,658 278,896 279,121 278,809 -0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.69% 19.72% 22.12% 22.66% 21.88% 21.65% 19.75% -
ROE 11.33% 13.47% 13.53% 13.29% 12.43% 9.53% 11.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.18 66.58 58.14 53.63 50.01 37.89 50.37 15.12%
EPS 11.10 13.20 12.85 12.23 11.06 8.20 9.95 7.58%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.95 0.92 0.89 0.86 0.83 11.74%
Adjusted Per Share Value based on latest NOSH - 279,063
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.85 55.50 48.49 44.74 41.75 31.66 42.04 15.05%
EPS 9.26 11.00 10.72 10.20 9.23 6.85 8.30 7.59%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8172 0.8168 0.7924 0.7675 0.7431 0.7186 0.6928 11.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.88 0.83 0.81 0.44 0.25 0.25 -
P/RPS 1.38 1.32 1.43 1.51 0.88 0.66 0.50 97.12%
P/EPS 7.75 6.67 6.46 6.62 3.98 3.05 2.51 112.47%
EY 12.91 15.00 15.48 15.09 25.14 32.80 39.77 -52.86%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.87 0.88 0.49 0.29 0.30 105.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.78 0.76 0.85 0.86 0.66 0.30 0.28 -
P/RPS 1.25 1.14 1.46 1.60 1.32 0.79 0.56 71.04%
P/EPS 7.03 5.76 6.61 7.03 5.97 3.66 2.82 84.16%
EY 14.23 17.37 15.12 14.22 16.76 27.33 35.51 -45.73%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.89 0.93 0.74 0.35 0.34 77.18%

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