[HIL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -325.84%
YoY- -737.42%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,122 20,256 16,575 21,772 17,747 19,234 20,979 0.45%
PBT 1,654 1,520 -554 -357 333 726 -129 -
Tax -930 -625 -497 -1,678 -774 -507 -690 21.99%
NP 724 895 -1,051 -2,035 -441 219 -819 -
-
NP to SH 739 939 -1,002 -2,027 -476 254 -870 -
-
Tax Rate 56.23% 41.12% - - 232.43% 69.83% - -
Total Cost 20,398 19,361 17,626 23,807 18,188 19,015 21,798 -4.32%
-
Net Worth 268,229 270,652 269,983 267,423 274,400 279,399 275,032 -1.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 268,229 270,652 269,983 267,423 274,400 279,399 275,032 -1.65%
NOSH 273,703 276,176 278,333 275,694 279,999 282,222 280,645 -1.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.43% 4.42% -6.34% -9.35% -2.48% 1.14% -3.90% -
ROE 0.28% 0.35% -0.37% -0.76% -0.17% 0.09% -0.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.72 7.33 5.96 7.90 6.34 6.82 7.48 2.12%
EPS 0.27 0.34 -0.36 -0.73 -0.17 0.09 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.97 0.97 0.98 0.99 0.98 0.00%
Adjusted Per Share Value based on latest NOSH - 275,694
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.32 6.06 4.96 6.52 5.31 5.76 6.28 0.42%
EPS 0.22 0.28 -0.30 -0.61 -0.14 0.08 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.8102 0.8082 0.8006 0.8215 0.8364 0.8234 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.43 0.36 0.33 0.42 0.41 0.44 -
P/RPS 5.31 5.86 6.05 4.18 6.63 6.02 5.89 -6.67%
P/EPS 151.85 126.47 -100.00 -44.88 -247.06 455.56 -141.94 -
EY 0.66 0.79 -1.00 -2.23 -0.40 0.22 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.37 0.34 0.43 0.41 0.45 -4.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.415 0.42 0.425 0.315 0.35 0.39 0.40 -
P/RPS 5.38 5.73 7.14 3.99 5.52 5.72 5.35 0.37%
P/EPS 153.70 123.53 -118.06 -42.84 -205.88 433.33 -129.03 -
EY 0.65 0.81 -0.85 -2.33 -0.49 0.23 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.32 0.36 0.39 0.41 1.61%

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