[HIL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 306.29%
YoY- 189.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 117,604 101,416 89,327 81,650 79,725 76,350 75,328 34.54%
PBT 19,328 13,719 9,664 5,518 2,263 942 148 2466.43%
Tax -5,124 -4,125 -3,364 -2,858 -3,730 -3,574 -3,456 29.99%
NP 14,204 9,594 6,300 2,660 -1,467 -2,632 -3,308 -
-
NP to SH 14,087 9,580 6,381 2,787 -1,351 -2,566 -3,251 -
-
Tax Rate 26.51% 30.07% 34.81% 51.79% 164.83% 379.41% 2,335.14% -
Total Cost 103,400 91,822 83,027 78,990 81,192 78,982 78,636 20.00%
-
Net Worth 281,627 278,625 275,744 274,026 268,229 270,652 269,983 2.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 281,627 278,625 275,744 274,026 268,229 270,652 269,983 2.85%
NOSH 276,105 275,866 275,744 276,794 273,703 276,176 278,333 -0.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.08% 9.46% 7.05% 3.26% -1.84% -3.45% -4.39% -
ROE 5.00% 3.44% 2.31% 1.02% -0.50% -0.95% -1.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.59 36.76 32.39 29.50 29.13 27.65 27.06 35.26%
EPS 5.10 3.47 2.31 1.01 -0.49 -0.93 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.99 0.98 0.98 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 276,794
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.21 30.36 26.74 24.44 23.87 22.86 22.55 34.55%
EPS 4.22 2.87 1.91 0.83 -0.40 -0.77 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8431 0.8341 0.8255 0.8203 0.803 0.8102 0.8082 2.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.69 0.625 0.42 0.41 0.43 0.36 -
P/RPS 1.78 1.88 1.93 1.42 1.41 1.56 1.33 21.42%
P/EPS 14.90 19.87 27.01 41.71 -83.06 -46.28 -30.82 -
EY 6.71 5.03 3.70 2.40 -1.20 -2.16 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.63 0.42 0.42 0.44 0.37 60.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 -
Price 0.785 0.665 0.59 0.54 0.415 0.42 0.425 -
P/RPS 1.84 1.81 1.82 1.83 1.42 1.52 1.57 11.14%
P/EPS 15.39 19.15 25.50 53.63 -84.08 -45.20 -36.39 -
EY 6.50 5.22 3.92 1.86 -1.19 -2.21 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.59 0.55 0.42 0.43 0.44 45.17%

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