[HIL] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -42.36%
YoY- -69.01%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 106,449 112,160 120,629 134,145 152,671 171,856 178,704 -29.13%
PBT 2,544 3,015 6,390 14,477 24,302 33,698 39,550 -83.86%
Tax -1,979 -1,967 -2,312 -3,084 -3,889 -3,622 -3,606 -32.89%
NP 565 1,048 4,078 11,393 20,413 30,076 35,944 -93.67%
-
NP to SH 483 1,640 4,639 12,197 21,162 30,032 35,923 -94.30%
-
Tax Rate 77.79% 65.24% 36.18% 21.30% 16.00% 10.75% 9.12% -
Total Cost 105,884 111,112 116,551 122,752 132,258 141,780 142,760 -18.01%
-
Net Worth 286,200 272,800 274,186 275,962 274,518 273,303 273,136 3.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 9,053 9,053 -
Div Payout % - - - - - 30.15% 25.20% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 286,200 272,800 274,186 275,962 274,518 273,303 273,136 3.15%
NOSH 289,090 275,555 279,782 278,750 277,291 278,881 278,711 2.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.53% 0.93% 3.38% 8.49% 13.37% 17.50% 20.11% -
ROE 0.17% 0.60% 1.69% 4.42% 7.71% 10.99% 13.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.82 40.70 43.12 48.12 55.06 61.62 64.12 -30.84%
EPS 0.17 0.60 1.66 4.38 7.63 10.77 12.89 -94.37%
DPS 0.00 0.00 0.00 0.00 0.00 3.25 3.25 -
NAPS 0.99 0.99 0.98 0.99 0.99 0.98 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 278,750
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.87 33.58 36.11 40.16 45.70 51.45 53.50 -29.13%
EPS 0.14 0.49 1.39 3.65 6.34 8.99 10.75 -94.42%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 2.71 -
NAPS 0.8568 0.8167 0.8208 0.8261 0.8218 0.8182 0.8177 3.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.34 0.44 0.64 0.70 0.77 0.86 -
P/RPS 1.47 0.84 1.02 1.33 1.27 1.25 1.34 6.34%
P/EPS 323.21 57.13 26.54 14.63 9.17 7.15 6.67 1219.78%
EY 0.31 1.75 3.77 6.84 10.90 13.99 14.99 -92.41%
DY 0.00 0.00 0.00 0.00 0.00 4.22 3.78 -
P/NAPS 0.55 0.34 0.45 0.65 0.71 0.79 0.88 -26.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.56 0.51 0.38 0.54 0.66 0.74 0.78 -
P/RPS 1.52 1.25 0.88 1.12 1.20 1.20 1.22 15.73%
P/EPS 335.18 85.69 22.92 12.34 8.65 6.87 6.05 1342.68%
EY 0.30 1.17 4.36 8.10 11.56 14.55 16.52 -93.04%
DY 0.00 0.00 0.00 0.00 0.00 4.39 4.17 -
P/NAPS 0.57 0.52 0.39 0.55 0.67 0.76 0.80 -20.17%

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