[HIL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 116.54%
YoY- -99.11%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,213 20,979 105,930 81,593 54,563 27,820 152,671 -58.94%
PBT 597 -129 2,557 1,856 367 1,088 24,302 -91.56%
Tax -1,197 -690 -1,980 -1,631 -1,385 -970 -3,889 -54.44%
NP -600 -819 577 225 -1,018 118 20,413 -
-
NP to SH -616 -870 494 176 -1,064 223 21,162 -
-
Tax Rate 200.50% - 77.43% 87.88% 377.38% 89.15% 16.00% -
Total Cost 40,813 21,798 105,353 81,368 55,581 27,702 132,258 -54.36%
-
Net Worth 277,200 275,032 271,699 290,400 274,400 275,962 275,744 0.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 277,200 275,032 271,699 290,400 274,400 275,962 275,744 0.35%
NOSH 280,000 280,645 274,444 293,333 280,000 278,750 278,529 0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.49% -3.90% 0.54% 0.28% -1.87% 0.42% 13.37% -
ROE -0.22% -0.32% 0.18% 0.06% -0.39% 0.08% 7.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.36 7.48 38.60 27.82 19.49 9.98 54.81 -59.08%
EPS -0.22 -0.31 0.18 0.06 -0.38 0.08 7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.99 0.98 0.99 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 275,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.04 6.28 31.71 24.43 16.33 8.33 45.70 -58.93%
EPS -0.18 -0.26 0.15 0.05 -0.32 0.07 6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 0.8234 0.8134 0.8694 0.8215 0.8261 0.8255 0.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.44 0.54 0.34 0.44 0.64 0.70 -
P/RPS 2.85 5.89 1.40 1.22 2.26 6.41 1.28 70.59%
P/EPS -186.36 -141.94 300.00 566.67 -115.79 800.00 9.21 -
EY -0.54 -0.70 0.33 0.18 -0.86 0.13 10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.34 0.45 0.65 0.71 -30.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.39 0.40 0.56 0.51 0.38 0.54 0.66 -
P/RPS 2.72 5.35 1.45 1.83 1.95 5.41 1.20 72.64%
P/EPS -177.27 -129.03 311.11 850.00 -100.00 675.00 8.69 -
EY -0.56 -0.78 0.32 0.12 -1.00 0.15 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.57 0.52 0.39 0.55 0.67 -30.30%

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