[HIL] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -32.4%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,743 27,820 30,567 35,499 40,259 46,346 49,908 -34.10%
PBT -721 1,088 1,159 4,864 7,366 10,913 10,506 -
Tax -415 -970 -336 -591 -1,187 -1,775 -69 231.81%
NP -1,136 118 823 4,273 6,179 9,138 10,437 -
-
NP to SH -1,287 223 1,464 4,239 6,271 9,188 10,251 -
-
Tax Rate - 89.15% 28.99% 12.15% 16.11% 16.27% 0.66% -
Total Cost 27,879 27,702 29,744 31,226 34,080 37,208 39,471 -20.73%
-
Net Worth 274,186 275,962 274,518 273,303 273,136 272,855 264,631 2.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 9,053 -
Div Payout % - - - - - - 88.32% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 274,186 275,962 274,518 273,303 273,136 272,855 264,631 2.39%
NOSH 279,782 278,750 277,291 278,881 278,711 278,424 278,559 0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -4.25% 0.42% 2.69% 12.04% 15.35% 19.72% 20.91% -
ROE -0.47% 0.08% 0.53% 1.55% 2.30% 3.37% 3.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.56 9.98 11.02 12.73 14.44 16.65 17.92 -34.29%
EPS -0.46 0.08 0.53 1.52 2.25 3.30 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.98 0.99 0.99 0.98 0.98 0.98 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 278,881
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.01 8.33 9.15 10.63 12.05 13.87 14.94 -34.07%
EPS -0.39 0.07 0.44 1.27 1.88 2.75 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 0.8208 0.8261 0.8218 0.8182 0.8177 0.8168 0.7922 2.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.44 0.64 0.70 0.77 0.86 0.88 0.83 -
P/RPS 4.60 6.41 6.35 6.05 5.95 5.29 4.63 -0.43%
P/EPS -95.65 800.00 132.58 50.66 38.22 26.67 22.55 -
EY -1.05 0.13 0.75 1.97 2.62 3.75 4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.45 0.65 0.71 0.79 0.88 0.90 0.87 -35.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.38 0.54 0.66 0.74 0.78 0.76 0.85 -
P/RPS 3.98 5.41 5.99 5.81 5.40 4.57 4.74 -11.02%
P/EPS -82.61 675.00 125.01 48.68 34.67 23.03 23.10 -
EY -1.21 0.15 0.80 2.05 2.88 4.34 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 0.39 0.55 0.67 0.76 0.80 0.78 0.89 -42.39%

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