[HIL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -287.4%
YoY- -138.39%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,256 16,575 21,772 17,747 19,234 20,979 24,337 -11.52%
PBT 1,520 -554 -357 333 726 -129 701 67.60%
Tax -625 -497 -1,678 -774 -507 -690 -349 47.52%
NP 895 -1,051 -2,035 -441 219 -819 352 86.39%
-
NP to SH 939 -1,002 -2,027 -476 254 -870 318 105.95%
-
Tax Rate 41.12% - - 232.43% 69.83% - 49.79% -
Total Cost 19,361 17,626 23,807 18,188 19,015 21,798 23,985 -13.31%
-
Net Worth 270,652 269,983 267,423 274,400 279,399 275,032 286,200 -3.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 270,652 269,983 267,423 274,400 279,399 275,032 286,200 -3.65%
NOSH 276,176 278,333 275,694 279,999 282,222 280,645 289,090 -3.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.42% -6.34% -9.35% -2.48% 1.14% -3.90% 1.45% -
ROE 0.35% -0.37% -0.76% -0.17% 0.09% -0.32% 0.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.33 5.96 7.90 6.34 6.82 7.48 8.42 -8.83%
EPS 0.34 -0.36 -0.73 -0.17 0.09 -0.31 0.11 112.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.98 0.99 0.98 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.06 4.96 6.52 5.31 5.76 6.28 7.29 -11.60%
EPS 0.28 -0.30 -0.61 -0.14 0.08 -0.26 0.10 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8102 0.8082 0.8006 0.8215 0.8364 0.8234 0.8568 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.36 0.33 0.42 0.41 0.44 0.54 -
P/RPS 5.86 6.05 4.18 6.63 6.02 5.89 6.41 -5.81%
P/EPS 126.47 -100.00 -44.88 -247.06 455.56 -141.94 490.91 -59.54%
EY 0.79 -1.00 -2.23 -0.40 0.22 -0.70 0.20 150.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.34 0.43 0.41 0.45 0.55 -13.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.42 0.425 0.315 0.35 0.39 0.40 0.56 -
P/RPS 5.73 7.14 3.99 5.52 5.72 5.35 6.65 -9.45%
P/EPS 123.53 -118.06 -42.84 -205.88 433.33 -129.03 509.09 -61.13%
EY 0.81 -0.85 -2.33 -0.49 0.23 -0.78 0.20 154.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.32 0.36 0.39 0.41 0.57 -17.14%

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