[HIL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 68.25%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 27,820 152,671 122,104 86,605 46,346 161,988 112,080 -60.53%
PBT 1,088 24,302 23,143 18,279 10,913 38,258 27,752 -88.48%
Tax -970 -3,889 -3,553 -2,962 -1,775 -2,419 -2,350 -44.59%
NP 118 20,413 19,590 15,317 9,138 35,839 25,402 -97.22%
-
NP to SH 223 21,162 19,698 15,459 9,188 35,804 25,553 -95.77%
-
Tax Rate 89.15% 16.00% 15.35% 16.20% 16.27% 6.32% 8.47% -
Total Cost 27,702 132,258 102,514 71,288 37,208 126,149 86,678 -53.28%
-
Net Worth 275,962 275,744 273,041 272,969 272,855 264,698 256,365 5.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 9,055 - -
Div Payout % - - - - - 25.29% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 275,962 275,744 273,041 272,969 272,855 264,698 256,365 5.03%
NOSH 278,750 278,529 278,613 278,540 278,424 278,630 278,658 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.42% 13.37% 16.04% 17.69% 19.72% 22.12% 22.66% -
ROE 0.08% 7.67% 7.21% 5.66% 3.37% 13.53% 9.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.98 54.81 43.83 31.09 16.65 58.14 40.22 -60.54%
EPS 0.08 7.59 7.07 5.55 3.30 12.85 9.17 -95.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 0.99 0.99 0.98 0.98 0.98 0.95 0.92 5.01%
Adjusted Per Share Value based on latest NOSH - 278,711
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.33 45.70 36.55 25.93 13.87 48.49 33.55 -60.53%
EPS 0.07 6.34 5.90 4.63 2.75 10.72 7.65 -95.63%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.8261 0.8255 0.8174 0.8172 0.8168 0.7924 0.7675 5.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.64 0.70 0.77 0.86 0.88 0.83 0.81 -
P/RPS 6.41 1.28 1.76 2.77 5.29 1.43 2.01 116.81%
P/EPS 800.00 9.21 10.89 15.50 26.67 6.46 8.83 1922.76%
EY 0.13 10.85 9.18 6.45 3.75 15.48 11.32 -94.92%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.65 0.71 0.79 0.88 0.90 0.87 0.88 -18.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 -
Price 0.54 0.66 0.74 0.78 0.76 0.85 0.86 -
P/RPS 5.41 1.20 1.69 2.51 4.57 1.46 2.14 85.68%
P/EPS 675.00 8.69 10.47 14.05 23.03 6.61 9.38 1634.59%
EY 0.15 11.51 9.55 7.12 4.34 15.12 10.66 -94.18%
DY 0.00 0.00 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.55 0.67 0.76 0.80 0.78 0.89 0.93 -29.56%

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