[HIL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.09%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 162,805 173,210 185,384 161,988 149,440 139,466 105,760 33.28%
PBT 30,857 36,558 43,652 38,258 37,002 34,072 25,356 13.97%
Tax -4,737 -5,924 -7,100 -2,419 -3,133 -3,550 -2,456 54.88%
NP 26,120 30,634 36,552 35,839 33,869 30,522 22,900 9.15%
-
NP to SH 26,264 30,918 36,752 35,804 34,070 30,846 22,888 9.59%
-
Tax Rate 15.35% 16.20% 16.27% 6.32% 8.47% 10.42% 9.69% -
Total Cost 136,685 142,576 148,832 126,149 115,570 108,944 82,860 39.56%
-
Net Worth 273,041 272,969 272,855 264,698 256,365 248,218 240,044 8.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,055 - - - -
Div Payout % - - - 25.29% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,041 272,969 272,855 264,698 256,365 248,218 240,044 8.95%
NOSH 278,613 278,540 278,424 278,630 278,658 278,896 279,121 -0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.04% 17.69% 19.72% 22.12% 22.66% 21.88% 21.65% -
ROE 9.62% 11.33% 13.47% 13.53% 13.29% 12.43% 9.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.43 62.18 66.58 58.14 53.63 50.01 37.89 33.44%
EPS 9.43 11.10 13.20 12.85 12.23 11.06 8.20 9.75%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.98 0.95 0.92 0.89 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 278,559
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.74 51.85 55.50 48.49 44.74 41.75 31.66 33.29%
EPS 7.86 9.26 11.00 10.72 10.20 9.23 6.85 9.59%
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.8174 0.8172 0.8168 0.7924 0.7675 0.7431 0.7186 8.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.86 0.88 0.83 0.81 0.44 0.25 -
P/RPS 1.32 1.38 1.32 1.43 1.51 0.88 0.66 58.67%
P/EPS 8.17 7.75 6.67 6.46 6.62 3.98 3.05 92.76%
EY 12.24 12.91 15.00 15.48 15.09 25.14 32.80 -48.13%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.90 0.87 0.88 0.49 0.29 94.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.74 0.78 0.76 0.85 0.86 0.66 0.30 -
P/RPS 1.27 1.25 1.14 1.46 1.60 1.32 0.79 37.19%
P/EPS 7.85 7.03 5.76 6.61 7.03 5.97 3.66 66.23%
EY 12.74 14.23 17.37 15.12 14.22 16.76 27.33 -39.85%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.78 0.89 0.93 0.74 0.35 67.60%

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