[HIL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.44%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 161,988 149,440 139,466 105,760 140,432 138,969 126,926 17.60%
PBT 38,258 37,002 34,072 25,356 31,870 34,764 33,202 9.88%
Tax -2,419 -3,133 -3,550 -2,456 -4,130 -4,074 -2,938 -12.12%
NP 35,839 33,869 30,522 22,900 27,740 30,689 30,264 11.89%
-
NP to SH 35,804 34,070 30,846 22,888 27,724 30,790 30,458 11.35%
-
Tax Rate 6.32% 8.47% 10.42% 9.69% 12.96% 11.72% 8.85% -
Total Cost 126,149 115,570 108,944 82,860 112,692 108,280 96,662 19.36%
-
Net Worth 264,698 256,365 248,218 240,044 231,412 225,637 220,095 13.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,055 - - - - - - -
Div Payout % 25.29% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,698 256,365 248,218 240,044 231,412 225,637 220,095 13.05%
NOSH 278,630 278,658 278,896 279,121 278,809 278,564 278,919 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.12% 22.66% 21.88% 21.65% 19.75% 22.08% 23.84% -
ROE 13.53% 13.29% 12.43% 9.53% 11.98% 13.65% 13.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.14 53.63 50.01 37.89 50.37 49.89 45.51 17.68%
EPS 12.85 12.23 11.06 8.20 9.95 11.05 10.92 11.42%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.86 0.83 0.81 0.7891 13.13%
Adjusted Per Share Value based on latest NOSH - 279,121
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.49 44.74 41.75 31.66 42.04 41.60 38.00 17.59%
EPS 10.72 10.20 9.23 6.85 8.30 9.22 9.12 11.34%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7924 0.7675 0.7431 0.7186 0.6928 0.6755 0.6589 13.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.81 0.44 0.25 0.25 0.30 0.35 -
P/RPS 1.43 1.51 0.88 0.66 0.50 0.60 0.77 50.91%
P/EPS 6.46 6.62 3.98 3.05 2.51 2.71 3.21 59.19%
EY 15.48 15.09 25.14 32.80 39.77 36.84 31.20 -37.24%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.49 0.29 0.30 0.37 0.44 57.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.85 0.86 0.66 0.30 0.28 0.28 0.34 -
P/RPS 1.46 1.60 1.32 0.79 0.56 0.56 0.75 55.71%
P/EPS 6.61 7.03 5.97 3.66 2.82 2.53 3.11 65.08%
EY 15.12 14.22 16.76 27.33 35.51 39.48 32.12 -39.40%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.74 0.35 0.34 0.35 0.43 62.19%

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