[HIL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.53%
YoY- 805.19%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 146,702 134,773 140,432 144,919 126,965 116,151 98,060 30.83%
PBT 32,305 31,105 31,870 33,819 27,305 16,695 10,094 117.32%
Tax -4,436 -4,204 -4,130 -4,277 -3,445 -2,602 -2,340 53.23%
NP 27,869 26,901 27,740 29,542 23,860 14,093 7,754 134.82%
-
NP to SH 27,918 26,805 27,724 29,627 23,984 14,196 7,758 135.01%
-
Tax Rate 13.73% 13.52% 12.96% 12.65% 12.62% 15.59% 23.18% -
Total Cost 118,833 107,872 112,692 115,377 103,105 102,058 90,306 20.10%
-
Net Worth 248,100 240,044 231,007 225,880 220,025 210,865 203,250 14.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 248,100 240,044 231,007 225,880 220,025 210,865 203,250 14.23%
NOSH 278,764 279,121 278,322 278,865 278,831 279,033 278,425 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.00% 19.96% 19.75% 20.39% 18.79% 12.13% 7.91% -
ROE 11.25% 11.17% 12.00% 13.12% 10.90% 6.73% 3.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 52.63 48.28 50.46 51.97 45.53 41.63 35.22 30.73%
EPS 10.01 9.60 9.96 10.62 8.60 5.09 2.79 134.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.83 0.81 0.7891 0.7557 0.73 14.13%
Adjusted Per Share Value based on latest NOSH - 278,865
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.92 40.35 42.04 43.38 38.01 34.77 29.36 30.83%
EPS 8.36 8.02 8.30 8.87 7.18 4.25 2.32 135.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7427 0.7186 0.6916 0.6762 0.6587 0.6313 0.6085 14.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.25 0.25 0.30 0.35 0.35 0.48 -
P/RPS 0.84 0.52 0.50 0.58 0.77 0.84 1.36 -27.49%
P/EPS 4.39 2.60 2.51 2.82 4.07 6.88 17.23 -59.84%
EY 22.76 38.41 39.84 35.41 24.58 14.54 5.80 148.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.30 0.37 0.44 0.46 0.66 -18.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.66 0.30 0.28 0.28 0.34 0.38 0.38 -
P/RPS 1.25 0.62 0.55 0.54 0.75 0.91 1.08 10.24%
P/EPS 6.59 3.12 2.81 2.64 3.95 7.47 13.64 -38.45%
EY 15.17 32.01 35.58 37.94 25.30 13.39 7.33 62.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.35 0.34 0.35 0.43 0.50 0.52 26.54%

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