[HIL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 169.54%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 46,346 161,988 112,080 69,733 26,440 140,432 104,227 -41.77%
PBT 10,913 38,258 27,752 17,036 6,339 31,870 26,073 -44.07%
Tax -1,775 -2,419 -2,350 -1,775 -614 -4,130 -3,056 -30.40%
NP 9,138 35,839 25,402 15,261 5,725 27,740 23,017 -46.01%
-
NP to SH 9,188 35,804 25,553 15,423 5,722 27,724 23,093 -45.93%
-
Tax Rate 16.27% 6.32% 8.47% 10.42% 9.69% 12.96% 11.72% -
Total Cost 37,208 126,149 86,678 54,472 20,715 112,692 81,210 -40.59%
-
Net Worth 272,855 264,698 256,365 248,218 240,044 231,412 225,637 13.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,055 - - - - - -
Div Payout % - 25.29% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 272,855 264,698 256,365 248,218 240,044 231,412 225,637 13.51%
NOSH 278,424 278,630 278,658 278,896 279,121 278,809 278,564 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.72% 22.12% 22.66% 21.88% 21.65% 19.75% 22.08% -
ROE 3.37% 13.53% 9.97% 6.21% 2.38% 11.98% 10.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.65 58.14 40.22 25.00 9.47 50.37 37.42 -41.74%
EPS 3.30 12.85 9.17 5.53 2.05 9.95 8.29 -45.91%
DPS 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.92 0.89 0.86 0.83 0.81 13.55%
Adjusted Per Share Value based on latest NOSH - 278,764
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.97 48.81 33.77 21.01 7.97 42.32 31.41 -41.76%
EPS 2.77 10.79 7.70 4.65 1.72 8.35 6.96 -45.92%
DPS 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8222 0.7976 0.7725 0.748 0.7233 0.6973 0.6799 13.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.83 0.81 0.44 0.25 0.25 0.30 -
P/RPS 5.29 1.43 2.01 1.76 2.64 0.50 0.80 252.70%
P/EPS 26.67 6.46 8.83 7.96 12.20 2.51 3.62 279.08%
EY 3.75 15.48 11.32 12.57 8.20 39.77 27.63 -73.62%
DY 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.88 0.49 0.29 0.30 0.37 80.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 -
Price 0.76 0.85 0.86 0.66 0.30 0.28 0.28 -
P/RPS 4.57 1.46 2.14 2.64 3.17 0.56 0.75 233.97%
P/EPS 23.03 6.61 9.38 11.93 14.63 2.82 3.38 259.82%
EY 4.34 15.12 10.66 8.38 6.83 35.51 29.61 -72.23%
DY 0.00 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.93 0.74 0.35 0.34 0.35 70.69%

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