[HIL] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 193.71%
YoY- 269.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 24,252 23,697 21,122 20,256 16,575 21,772 17,747 23.16%
PBT 3,592 2,898 1,654 1,520 -554 -357 333 388.90%
Tax -1,003 -806 -930 -625 -497 -1,678 -774 18.87%
NP 2,589 2,092 724 895 -1,051 -2,035 -441 -
-
NP to SH 2,592 2,111 739 939 -1,002 -2,027 -476 -
-
Tax Rate 27.92% 27.81% 56.23% 41.12% - - 232.43% -
Total Cost 21,663 21,605 20,398 19,361 17,626 23,807 18,188 12.37%
-
Net Worth 275,744 274,026 268,229 270,652 269,983 267,423 274,400 0.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 275,744 274,026 268,229 270,652 269,983 267,423 274,400 0.32%
NOSH 275,744 276,794 273,703 276,176 278,333 275,694 279,999 -1.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.68% 8.83% 3.43% 4.42% -6.34% -9.35% -2.48% -
ROE 0.94% 0.77% 0.28% 0.35% -0.37% -0.76% -0.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.80 8.56 7.72 7.33 5.96 7.90 6.34 24.45%
EPS 0.94 0.76 0.27 0.34 -0.36 -0.73 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.98 0.97 0.97 0.98 1.35%
Adjusted Per Share Value based on latest NOSH - 276,176
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.26 7.09 6.32 6.06 4.96 6.52 5.31 23.20%
EPS 0.78 0.63 0.22 0.28 -0.30 -0.61 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8255 0.8203 0.803 0.8102 0.8082 0.8006 0.8215 0.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.625 0.42 0.41 0.43 0.36 0.33 0.42 -
P/RPS 7.11 4.91 5.31 5.86 6.05 4.18 6.63 4.77%
P/EPS 66.49 55.07 151.85 126.47 -100.00 -44.88 -247.06 -
EY 1.50 1.82 0.66 0.79 -1.00 -2.23 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.42 0.44 0.37 0.34 0.43 29.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.59 0.54 0.415 0.42 0.425 0.315 0.35 -
P/RPS 6.71 6.31 5.38 5.73 7.14 3.99 5.52 13.91%
P/EPS 62.77 70.80 153.70 123.53 -118.06 -42.84 -205.88 -
EY 1.59 1.41 0.65 0.81 -0.85 -2.33 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.42 0.43 0.44 0.32 0.36 39.04%

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