[HIL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -804.45%
YoY- -490.13%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,732 77,280 80,426 83,916 105,930 108,790 109,126 -18.80%
PBT 573 1,240 1,194 -516 2,557 2,474 734 -15.15%
Tax -3,649 -2,628 -2,394 -2,760 -1,980 -2,174 -2,770 20.06%
NP -3,076 -1,388 -1,200 -3,276 577 300 -2,036 31.50%
-
NP to SH -3,119 -1,456 -1,232 -3,480 494 234 -2,128 28.88%
-
Tax Rate 636.82% 211.94% 200.50% - 77.43% 87.87% 377.38% -
Total Cost 82,808 78,668 81,626 87,192 105,353 108,490 111,162 -17.75%
-
Net Worth 268,890 274,400 277,200 275,032 271,699 290,399 274,400 -1.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 268,890 274,400 277,200 275,032 271,699 290,399 274,400 -1.33%
NOSH 277,207 280,000 280,000 280,645 274,444 293,332 280,000 -0.66%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.86% -1.80% -1.49% -3.90% 0.54% 0.28% -1.87% -
ROE -1.16% -0.53% -0.44% -1.27% 0.18% 0.08% -0.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.76 27.60 28.72 29.90 38.60 37.09 38.97 -18.25%
EPS -1.13 -0.52 -0.44 -1.24 0.18 0.08 -0.76 30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.99 0.98 0.99 0.99 0.98 -0.67%
Adjusted Per Share Value based on latest NOSH - 280,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.87 23.14 24.08 25.12 31.71 32.57 32.67 -18.80%
EPS -0.93 -0.44 -0.37 -1.04 0.15 0.07 -0.64 28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.8215 0.8298 0.8234 0.8134 0.8694 0.8215 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.33 0.42 0.41 0.44 0.54 0.34 0.44 -
P/RPS 1.15 1.52 1.43 1.47 1.40 0.92 1.13 1.17%
P/EPS -29.33 -80.77 -93.18 -35.48 300.00 425.00 -57.89 -36.31%
EY -3.41 -1.24 -1.07 -2.82 0.33 0.24 -1.73 56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.41 0.45 0.55 0.34 0.45 -16.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.315 0.35 0.39 0.40 0.56 0.51 0.38 -
P/RPS 1.10 1.27 1.36 1.34 1.45 1.38 0.98 7.96%
P/EPS -28.00 -67.31 -88.64 -32.26 311.11 637.50 -50.00 -31.94%
EY -3.57 -1.49 -1.13 -3.10 0.32 0.16 -2.00 46.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.39 0.41 0.57 0.52 0.39 -12.30%

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