[HIL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.05%
YoY- -22.91%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 109,126 111,280 152,671 162,805 173,210 185,384 161,988 -23.20%
PBT 734 4,352 24,302 30,857 36,558 43,652 38,258 -92.88%
Tax -2,770 -3,880 -3,889 -4,737 -5,924 -7,100 -2,419 9.48%
NP -2,036 472 20,413 26,120 30,634 36,552 35,839 -
-
NP to SH -2,128 892 21,162 26,264 30,918 36,752 35,804 -
-
Tax Rate 377.38% 89.15% 16.00% 15.35% 16.20% 16.27% 6.32% -
Total Cost 111,162 110,808 132,258 136,685 142,576 148,832 126,149 -8.10%
-
Net Worth 274,400 275,962 275,744 273,041 272,969 272,855 264,698 2.43%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 9,055 -
Div Payout % - - - - - - 25.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 274,400 275,962 275,744 273,041 272,969 272,855 264,698 2.43%
NOSH 280,000 278,750 278,529 278,613 278,540 278,424 278,630 0.32%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.87% 0.42% 13.37% 16.04% 17.69% 19.72% 22.12% -
ROE -0.78% 0.32% 7.67% 9.62% 11.33% 13.47% 13.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.97 39.92 54.81 58.43 62.18 66.58 58.14 -23.46%
EPS -0.76 0.32 7.59 9.43 11.10 13.20 12.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.98 0.99 0.99 0.98 0.98 0.98 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 278,881
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.67 33.31 45.70 48.74 51.85 55.50 48.49 -23.20%
EPS -0.64 0.27 6.34 7.86 9.26 11.00 10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 0.8215 0.8261 0.8255 0.8174 0.8172 0.8168 0.7924 2.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.44 0.64 0.70 0.77 0.86 0.88 0.83 -
P/RPS 1.13 1.60 1.28 1.32 1.38 1.32 1.43 -14.56%
P/EPS -57.89 200.00 9.21 8.17 7.75 6.67 6.46 -
EY -1.73 0.50 10.85 12.24 12.91 15.00 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.45 0.65 0.71 0.79 0.88 0.90 0.87 -35.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.38 0.54 0.66 0.74 0.78 0.76 0.85 -
P/RPS 0.98 1.35 1.20 1.27 1.25 1.14 1.46 -23.39%
P/EPS -50.00 168.75 8.69 7.85 7.03 5.76 6.61 -
EY -2.00 0.59 11.51 12.74 14.23 17.37 15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 0.39 0.55 0.67 0.76 0.80 0.78 0.89 -42.39%

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