[HIL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -185.62%
YoY- -731.38%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,953 36,831 16,575 79,732 57,960 40,213 20,979 96.75%
PBT 2,620 966 -554 573 930 597 -129 -
Tax -2,052 -1,122 -497 -3,649 -1,971 -1,197 -690 106.66%
NP 568 -156 -1,051 -3,076 -1,041 -600 -819 -
-
NP to SH 676 -63 -1,002 -3,119 -1,092 -616 -870 -
-
Tax Rate 78.32% 116.15% - 636.82% 211.94% 200.50% - -
Total Cost 57,385 36,987 17,626 82,808 59,001 40,813 21,798 90.54%
-
Net Worth 276,033 308,700 269,983 268,890 274,400 277,200 275,032 0.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 276,033 308,700 269,983 268,890 274,400 277,200 275,032 0.24%
NOSH 281,666 315,000 278,333 277,207 280,000 280,000 280,645 0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.98% -0.42% -6.34% -3.86% -1.80% -1.49% -3.90% -
ROE 0.24% -0.02% -0.37% -1.16% -0.40% -0.22% -0.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.58 11.69 5.96 28.76 20.70 14.36 7.48 96.22%
EPS 0.24 -0.02 -0.36 -1.13 -0.39 -0.22 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.97 0.97 0.98 0.99 0.98 0.00%
Adjusted Per Share Value based on latest NOSH - 275,694
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.35 11.03 4.96 23.87 17.35 12.04 6.28 96.76%
EPS 0.20 -0.02 -0.30 -0.93 -0.33 -0.18 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8264 0.9241 0.8082 0.805 0.8215 0.8298 0.8234 0.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.43 0.36 0.33 0.42 0.41 0.44 -
P/RPS 1.99 3.68 6.05 1.15 2.03 2.85 5.89 -51.45%
P/EPS 170.83 -2,150.00 -100.00 -29.33 -107.69 -186.36 -141.94 -
EY 0.59 -0.05 -1.00 -3.41 -0.93 -0.54 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.37 0.34 0.43 0.41 0.45 -4.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.415 0.42 0.425 0.315 0.35 0.39 0.40 -
P/RPS 2.02 3.59 7.14 1.10 1.69 2.72 5.35 -47.72%
P/EPS 172.92 -2,100.00 -118.06 -28.00 -89.74 -177.27 -129.03 -
EY 0.58 -0.05 -0.85 -3.57 -1.11 -0.56 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.32 0.36 0.39 0.41 1.61%

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