[HIL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -6.42%
YoY- 257.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 148,285 146,702 134,773 140,432 144,919 126,965 116,151 17.66%
PBT 33,549 32,305 31,105 31,870 33,819 27,305 16,695 59.17%
Tax -3,424 -4,436 -4,204 -4,130 -4,277 -3,445 -2,602 20.06%
NP 30,125 27,869 26,901 27,740 29,542 23,860 14,093 65.86%
-
NP to SH 30,184 27,918 26,805 27,724 29,627 23,984 14,196 65.27%
-
Tax Rate 10.21% 13.73% 13.52% 12.96% 12.65% 12.62% 15.59% -
Total Cost 118,160 118,833 107,872 112,692 115,377 103,105 102,058 10.24%
-
Net Worth 256,738 248,100 240,044 231,007 225,880 220,025 210,865 14.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 256,738 248,100 240,044 231,007 225,880 220,025 210,865 14.00%
NOSH 279,063 278,764 279,121 278,322 278,865 278,831 279,033 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.32% 19.00% 19.96% 19.75% 20.39% 18.79% 12.13% -
ROE 11.76% 11.25% 11.17% 12.00% 13.12% 10.90% 6.73% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.14 52.63 48.28 50.46 51.97 45.53 41.63 17.65%
EPS 10.82 10.01 9.60 9.96 10.62 8.60 5.09 65.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.83 0.81 0.7891 0.7557 14.00%
Adjusted Per Share Value based on latest NOSH - 278,322
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.39 43.92 40.35 42.04 43.38 38.01 34.77 17.66%
EPS 9.04 8.36 8.02 8.30 8.87 7.18 4.25 65.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7686 0.7427 0.7186 0.6916 0.6762 0.6587 0.6313 14.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.44 0.25 0.25 0.30 0.35 0.35 -
P/RPS 1.52 0.84 0.52 0.50 0.58 0.77 0.84 48.44%
P/EPS 7.49 4.39 2.60 2.51 2.82 4.07 6.88 5.82%
EY 13.35 22.76 38.41 39.84 35.41 24.58 14.54 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.29 0.30 0.37 0.44 0.46 54.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.86 0.66 0.30 0.28 0.28 0.34 0.38 -
P/RPS 1.62 1.25 0.62 0.55 0.54 0.75 0.91 46.83%
P/EPS 7.95 6.59 3.12 2.81 2.64 3.95 7.47 4.23%
EY 12.58 15.17 32.01 35.58 37.94 25.30 13.39 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.35 0.34 0.35 0.43 0.50 51.18%

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