[HIL] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.19%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,499 40,259 46,346 49,908 42,347 43,293 26,440 21.68%
PBT 4,864 7,366 10,913 10,506 10,716 10,697 6,339 -16.17%
Tax -591 -1,187 -1,775 -69 -575 -1,161 -614 -2.51%
NP 4,273 6,179 9,138 10,437 10,141 9,536 5,725 -17.70%
-
NP to SH 4,239 6,271 9,188 10,251 10,130 9,701 5,722 -18.11%
-
Tax Rate 12.15% 16.11% 16.27% 0.66% 5.37% 10.85% 9.69% -
Total Cost 31,226 34,080 37,208 39,471 32,206 33,757 20,715 31.43%
-
Net Worth 273,303 273,136 272,855 264,631 256,738 248,100 240,044 9.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,053 - - - -
Div Payout % - - - 88.32% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,303 273,136 272,855 264,631 256,738 248,100 240,044 9.02%
NOSH 278,881 278,711 278,424 278,559 279,063 278,764 279,121 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.04% 15.35% 19.72% 20.91% 23.95% 22.03% 21.65% -
ROE 1.55% 2.30% 3.37% 3.87% 3.95% 3.91% 2.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.73 14.44 16.65 17.92 15.17 15.53 9.47 21.77%
EPS 1.52 2.25 3.30 3.68 3.63 3.48 2.05 -18.06%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.98 0.95 0.92 0.89 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 278,559
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.63 12.05 13.87 14.94 12.68 12.96 7.92 21.65%
EPS 1.27 1.88 2.75 3.07 3.03 2.90 1.71 -17.97%
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.8182 0.8177 0.8168 0.7922 0.7686 0.7427 0.7186 9.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.86 0.88 0.83 0.81 0.44 0.25 -
P/RPS 6.05 5.95 5.29 4.63 5.34 2.83 2.64 73.73%
P/EPS 50.66 38.22 26.67 22.55 22.31 12.64 12.20 158.12%
EY 1.97 2.62 3.75 4.43 4.48 7.91 8.20 -61.32%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.90 0.87 0.88 0.49 0.29 94.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.74 0.78 0.76 0.85 0.86 0.66 0.30 -
P/RPS 5.81 5.40 4.57 4.74 5.67 4.25 3.17 49.71%
P/EPS 48.68 34.67 23.03 23.10 23.69 18.97 14.63 122.71%
EY 2.05 2.88 4.34 4.33 4.22 5.27 6.83 -55.13%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.78 0.89 0.93 0.74 0.35 67.60%

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