[HIL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.56%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,908 42,347 43,293 26,440 36,205 40,764 31,364 36.18%
PBT 10,506 10,716 10,697 6,339 5,797 9,472 9,497 6.94%
Tax -69 -575 -1,161 -614 -1,074 -1,587 -929 -82.24%
NP 10,437 10,141 9,536 5,725 4,723 7,885 8,568 14.01%
-
NP to SH 10,251 10,130 9,701 5,722 4,631 7,864 8,588 12.48%
-
Tax Rate 0.66% 5.37% 10.85% 9.69% 18.53% 16.75% 9.78% -
Total Cost 39,471 32,206 33,757 20,715 31,482 32,879 22,796 44.04%
-
Net Worth 264,631 256,738 248,100 240,044 231,007 225,880 220,025 13.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,053 - - - - - - -
Div Payout % 88.32% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,631 256,738 248,100 240,044 231,007 225,880 220,025 13.05%
NOSH 278,559 279,063 278,764 279,121 278,322 278,865 278,831 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.91% 23.95% 22.03% 21.65% 13.05% 19.34% 27.32% -
ROE 3.87% 3.95% 3.91% 2.38% 2.00% 3.48% 3.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.92 15.17 15.53 9.47 13.01 14.62 11.25 36.27%
EPS 3.68 3.63 3.48 2.05 1.66 2.82 3.08 12.56%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.86 0.83 0.81 0.7891 13.13%
Adjusted Per Share Value based on latest NOSH - 279,121
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.94 12.68 12.96 7.92 10.84 12.20 9.39 36.17%
EPS 3.07 3.03 2.90 1.71 1.39 2.35 2.57 12.54%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.7686 0.7427 0.7186 0.6916 0.6762 0.6587 13.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.81 0.44 0.25 0.25 0.30 0.35 -
P/RPS 4.63 5.34 2.83 2.64 1.92 2.05 3.11 30.28%
P/EPS 22.55 22.31 12.64 12.20 15.02 10.64 11.36 57.75%
EY 4.43 4.48 7.91 8.20 6.66 9.40 8.80 -36.63%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.49 0.29 0.30 0.37 0.44 57.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.85 0.86 0.66 0.30 0.28 0.28 0.34 -
P/RPS 4.74 5.67 4.25 3.17 2.15 1.92 3.02 34.94%
P/EPS 23.10 23.69 18.97 14.63 16.83 9.93 11.04 63.37%
EY 4.33 4.22 5.27 6.83 5.94 10.07 9.06 -38.78%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.74 0.35 0.34 0.35 0.43 62.19%

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