[HIL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.05%
YoY- 256.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 112,080 69,733 26,440 140,432 104,227 63,463 32,099 129.98%
PBT 27,752 17,036 6,339 31,870 26,073 16,601 7,104 147.83%
Tax -2,350 -1,775 -614 -4,130 -3,056 -1,469 -540 166.31%
NP 25,402 15,261 5,725 27,740 23,017 15,132 6,564 146.28%
-
NP to SH 25,553 15,423 5,722 27,724 23,093 15,229 6,641 145.34%
-
Tax Rate 8.47% 10.42% 9.69% 12.96% 11.72% 8.85% 7.60% -
Total Cost 86,678 54,472 20,715 112,692 81,210 48,331 25,535 125.69%
-
Net Worth 256,365 248,218 240,044 231,412 225,637 220,095 210,865 13.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 256,365 248,218 240,044 231,412 225,637 220,095 210,865 13.89%
NOSH 278,658 278,896 279,121 278,809 278,564 278,919 279,033 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.66% 21.88% 21.65% 19.75% 22.08% 23.84% 20.45% -
ROE 9.97% 6.21% 2.38% 11.98% 10.23% 6.92% 3.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.22 25.00 9.47 50.37 37.42 22.75 11.50 130.23%
EPS 9.17 5.53 2.05 9.95 8.29 5.46 2.38 145.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.83 0.81 0.7891 0.7557 14.00%
Adjusted Per Share Value based on latest NOSH - 278,322
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.55 20.88 7.92 42.04 31.20 19.00 9.61 129.95%
EPS 7.65 4.62 1.71 8.30 6.91 4.56 1.99 145.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7675 0.7431 0.7186 0.6928 0.6755 0.6589 0.6313 13.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.44 0.25 0.25 0.30 0.35 0.35 -
P/RPS 2.01 1.76 2.64 0.50 0.80 1.54 3.04 -24.08%
P/EPS 8.83 7.96 12.20 2.51 3.62 6.41 14.71 -28.81%
EY 11.32 12.57 8.20 39.77 27.63 15.60 6.80 40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.29 0.30 0.37 0.44 0.46 54.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.86 0.66 0.30 0.28 0.28 0.34 0.38 -
P/RPS 2.14 2.64 3.17 0.56 0.75 1.49 3.30 -25.05%
P/EPS 9.38 11.93 14.63 2.82 3.38 6.23 15.97 -29.84%
EY 10.66 8.38 6.83 35.51 29.61 16.06 6.26 42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.35 0.34 0.35 0.43 0.50 51.18%

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