[HIL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.89%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 171,856 178,704 181,738 161,832 148,285 146,702 134,773 17.57%
PBT 33,698 39,550 42,881 38,307 33,549 32,305 31,105 5.47%
Tax -3,622 -3,606 -3,580 -2,419 -3,424 -4,436 -4,204 -9.44%
NP 30,076 35,944 39,301 35,888 30,125 27,869 26,901 7.71%
-
NP to SH 30,032 35,923 39,353 35,887 30,184 27,918 26,805 7.86%
-
Tax Rate 10.75% 9.12% 8.35% 6.31% 10.21% 13.73% 13.52% -
Total Cost 141,780 142,760 142,437 125,944 118,160 118,833 107,872 19.96%
-
Net Worth 273,303 273,136 272,855 264,631 256,738 248,100 240,044 9.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,053 9,053 9,053 9,053 - - - -
Div Payout % 30.15% 25.20% 23.01% 25.23% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,303 273,136 272,855 264,631 256,738 248,100 240,044 9.02%
NOSH 278,881 278,711 278,424 278,559 279,063 278,764 279,121 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.50% 20.11% 21.63% 22.18% 20.32% 19.00% 19.96% -
ROE 10.99% 13.15% 14.42% 13.56% 11.76% 11.25% 11.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.62 64.12 65.27 58.10 53.14 52.63 48.28 17.64%
EPS 10.77 12.89 14.13 12.88 10.82 10.01 9.60 7.96%
DPS 3.25 3.25 3.25 3.25 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.98 0.95 0.92 0.89 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 278,559
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.45 53.50 54.41 48.45 44.39 43.92 40.35 17.57%
EPS 8.99 10.75 11.78 10.74 9.04 8.36 8.02 7.90%
DPS 2.71 2.71 2.71 2.71 0.00 0.00 0.00 -
NAPS 0.8182 0.8177 0.8168 0.7922 0.7686 0.7427 0.7186 9.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.86 0.88 0.83 0.81 0.44 0.25 -
P/RPS 1.25 1.34 1.35 1.43 1.52 0.84 0.52 79.35%
P/EPS 7.15 6.67 6.23 6.44 7.49 4.39 2.60 96.16%
EY 13.99 14.99 16.06 15.52 13.35 22.76 38.41 -48.96%
DY 4.22 3.78 3.69 3.92 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.90 0.87 0.88 0.49 0.29 94.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.74 0.78 0.76 0.85 0.86 0.66 0.30 -
P/RPS 1.20 1.22 1.16 1.46 1.62 1.25 0.62 55.24%
P/EPS 6.87 6.05 5.38 6.60 7.95 6.59 3.12 69.17%
EY 14.55 16.52 18.60 15.16 12.58 15.17 32.01 -40.85%
DY 4.39 4.17 4.28 3.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.78 0.89 0.93 0.74 0.35 67.60%

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