[HIL] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -74.35%
YoY- -78.28%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 17,747 19,234 20,979 24,337 27,030 26,743 27,820 -25.83%
PBT 333 726 -129 701 1,489 -721 1,088 -54.48%
Tax -774 -507 -690 -349 -246 -415 -970 -13.93%
NP -441 219 -819 352 1,243 -1,136 118 -
-
NP to SH -476 254 -870 318 1,240 -1,287 223 -
-
Tax Rate 232.43% 69.83% - 49.79% 16.52% - 89.15% -
Total Cost 18,188 19,015 21,798 23,985 25,787 27,879 27,702 -24.40%
-
Net Worth 274,400 279,399 275,032 286,200 272,800 274,186 275,962 -0.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 274,400 279,399 275,032 286,200 272,800 274,186 275,962 -0.37%
NOSH 279,999 282,222 280,645 289,090 275,555 279,782 278,750 0.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.48% 1.14% -3.90% 1.45% 4.60% -4.25% 0.42% -
ROE -0.17% 0.09% -0.32% 0.11% 0.45% -0.47% 0.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.34 6.82 7.48 8.42 9.81 9.56 9.98 -26.03%
EPS -0.17 0.09 -0.31 0.11 0.45 -0.46 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.98 0.99 0.99 0.98 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 289,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.31 5.76 6.28 7.29 8.09 8.01 8.33 -25.87%
EPS -0.14 0.08 -0.26 0.10 0.37 -0.39 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8215 0.8364 0.8234 0.8568 0.8167 0.8208 0.8261 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.42 0.41 0.44 0.54 0.34 0.44 0.64 -
P/RPS 6.63 6.02 5.89 6.41 3.47 4.60 6.41 2.26%
P/EPS -247.06 455.56 -141.94 490.91 75.56 -95.65 800.00 -
EY -0.40 0.22 -0.70 0.20 1.32 -1.05 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.55 0.34 0.45 0.65 -24.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 -
Price 0.35 0.39 0.40 0.56 0.51 0.38 0.54 -
P/RPS 5.52 5.72 5.35 6.65 5.20 3.98 5.41 1.34%
P/EPS -205.88 433.33 -129.03 509.09 113.33 -82.61 675.00 -
EY -0.49 0.23 -0.78 0.20 0.88 -1.21 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.57 0.52 0.39 0.55 -24.55%

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