[HIL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.42%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,259 46,346 49,908 42,347 43,293 26,440 36,205 7.35%
PBT 7,366 10,913 10,506 10,716 10,697 6,339 5,797 17.36%
Tax -1,187 -1,775 -69 -575 -1,161 -614 -1,074 6.91%
NP 6,179 9,138 10,437 10,141 9,536 5,725 4,723 19.67%
-
NP to SH 6,271 9,188 10,251 10,130 9,701 5,722 4,631 22.46%
-
Tax Rate 16.11% 16.27% 0.66% 5.37% 10.85% 9.69% 18.53% -
Total Cost 34,080 37,208 39,471 32,206 33,757 20,715 31,482 5.44%
-
Net Worth 273,136 272,855 264,631 256,738 248,100 240,044 231,007 11.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,053 - - - - -
Div Payout % - - 88.32% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 273,136 272,855 264,631 256,738 248,100 240,044 231,007 11.84%
NOSH 278,711 278,424 278,559 279,063 278,764 279,121 278,322 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.35% 19.72% 20.91% 23.95% 22.03% 21.65% 13.05% -
ROE 2.30% 3.37% 3.87% 3.95% 3.91% 2.38% 2.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.44 16.65 17.92 15.17 15.53 9.47 13.01 7.22%
EPS 2.25 3.30 3.68 3.63 3.48 2.05 1.66 22.54%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.95 0.92 0.89 0.86 0.83 11.74%
Adjusted Per Share Value based on latest NOSH - 279,063
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.05 13.87 14.94 12.68 12.96 7.92 10.84 7.33%
EPS 1.88 2.75 3.07 3.03 2.90 1.71 1.39 22.36%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8177 0.8168 0.7922 0.7686 0.7427 0.7186 0.6916 11.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.88 0.83 0.81 0.44 0.25 0.25 -
P/RPS 5.95 5.29 4.63 5.34 2.83 2.64 1.92 112.99%
P/EPS 38.22 26.67 22.55 22.31 12.64 12.20 15.02 86.70%
EY 2.62 3.75 4.43 4.48 7.91 8.20 6.66 -46.40%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.87 0.88 0.49 0.29 0.30 105.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.78 0.76 0.85 0.86 0.66 0.30 0.28 -
P/RPS 5.40 4.57 4.74 5.67 4.25 3.17 2.15 85.08%
P/EPS 34.67 23.03 23.10 23.69 18.97 14.63 16.83 62.11%
EY 2.88 4.34 4.33 4.22 5.27 6.83 5.94 -38.36%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.89 0.93 0.74 0.35 0.34 77.18%

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