[HIL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 111.03%
YoY- -99.11%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 80,426 83,916 105,930 108,790 109,126 111,280 152,671 -34.79%
PBT 1,194 -516 2,557 2,474 734 4,352 24,302 -86.61%
Tax -2,394 -2,760 -1,980 -2,174 -2,770 -3,880 -3,889 -27.65%
NP -1,200 -3,276 577 300 -2,036 472 20,413 -
-
NP to SH -1,232 -3,480 494 234 -2,128 892 21,162 -
-
Tax Rate 200.50% - 77.43% 87.87% 377.38% 89.15% 16.00% -
Total Cost 81,626 87,192 105,353 108,490 111,162 110,808 132,258 -27.53%
-
Net Worth 277,200 275,032 271,699 290,399 274,400 275,962 275,744 0.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 277,200 275,032 271,699 290,399 274,400 275,962 275,744 0.35%
NOSH 280,000 280,645 274,444 293,332 280,000 278,750 278,529 0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.49% -3.90% 0.54% 0.28% -1.87% 0.42% 13.37% -
ROE -0.44% -1.27% 0.18% 0.08% -0.78% 0.32% 7.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.72 29.90 38.60 37.09 38.97 39.92 54.81 -35.03%
EPS -0.44 -1.24 0.18 0.08 -0.76 0.32 7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.99 0.98 0.99 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 275,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.08 25.12 31.71 32.57 32.67 33.31 45.70 -34.78%
EPS -0.37 -1.04 0.15 0.07 -0.64 0.27 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 0.8234 0.8134 0.8694 0.8215 0.8261 0.8255 0.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.44 0.54 0.34 0.44 0.64 0.70 -
P/RPS 1.43 1.47 1.40 0.92 1.13 1.60 1.28 7.67%
P/EPS -93.18 -35.48 300.00 425.00 -57.89 200.00 9.21 -
EY -1.07 -2.82 0.33 0.24 -1.73 0.50 10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.34 0.45 0.65 0.71 -30.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.39 0.40 0.56 0.51 0.38 0.54 0.66 -
P/RPS 1.36 1.34 1.45 1.38 0.98 1.35 1.20 8.71%
P/EPS -88.64 -32.26 311.11 637.50 -50.00 168.75 8.69 -
EY -1.13 -3.10 0.32 0.16 -2.00 0.59 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.57 0.52 0.39 0.55 0.67 -30.30%

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