[HIL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.18%
YoY- -720.46%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 73,662 66,300 79,732 77,280 80,426 83,916 105,930 -21.52%
PBT 1,932 -2,216 573 1,240 1,194 -516 2,557 -17.05%
Tax -2,244 -1,988 -3,649 -2,628 -2,394 -2,760 -1,980 8.71%
NP -312 -4,204 -3,076 -1,388 -1,200 -3,276 577 -
-
NP to SH -126 -4,008 -3,119 -1,456 -1,232 -3,480 494 -
-
Tax Rate 116.15% - 636.82% 211.94% 200.50% - 77.43% -
Total Cost 73,974 70,504 82,808 78,668 81,626 87,192 105,353 -21.01%
-
Net Worth 308,700 269,983 268,890 274,400 277,200 275,032 271,699 8.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 308,700 269,983 268,890 274,400 277,200 275,032 271,699 8.89%
NOSH 315,000 278,333 277,207 280,000 280,000 280,645 274,444 9.63%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.42% -6.34% -3.86% -1.80% -1.49% -3.90% 0.54% -
ROE -0.04% -1.48% -1.16% -0.53% -0.44% -1.27% 0.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.38 23.82 28.76 27.60 28.72 29.90 38.60 -28.43%
EPS -0.04 -1.44 -1.13 -0.52 -0.44 -1.24 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.98 0.99 0.98 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.05 19.85 23.87 23.14 24.08 25.12 31.71 -21.52%
EPS -0.04 -1.20 -0.93 -0.44 -0.37 -1.04 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9241 0.8082 0.805 0.8215 0.8298 0.8234 0.8134 8.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.36 0.33 0.42 0.41 0.44 0.54 -
P/RPS 1.84 1.51 1.15 1.52 1.43 1.47 1.40 20.00%
P/EPS -1,075.00 -25.00 -29.33 -80.77 -93.18 -35.48 300.00 -
EY -0.09 -4.00 -3.41 -1.24 -1.07 -2.82 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.34 0.43 0.41 0.45 0.55 -13.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.42 0.425 0.315 0.35 0.39 0.40 0.56 -
P/RPS 1.80 1.78 1.10 1.27 1.36 1.34 1.45 15.52%
P/EPS -1,050.00 -29.51 -28.00 -67.31 -88.64 -32.26 311.11 -
EY -0.10 -3.39 -3.57 -1.49 -1.13 -3.10 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.32 0.36 0.39 0.41 0.57 -17.14%

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