[HIL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 34.77%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 80,426 109,126 173,210 139,466 126,926 69,116 81,394 -0.19%
PBT 1,194 734 36,558 34,072 33,202 -1,220 10,294 -30.14%
Tax -2,394 -2,770 -5,924 -3,550 -2,938 -728 -2,472 -0.53%
NP -1,200 -2,036 30,634 30,522 30,264 -1,948 7,822 -
-
NP to SH -1,232 -2,128 30,918 30,846 30,458 -1,994 8,076 -
-
Tax Rate 200.50% 377.38% 16.20% 10.42% 8.85% - 24.01% -
Total Cost 81,626 111,162 142,576 108,944 96,662 71,064 73,572 1.74%
-
Net Worth 277,200 274,400 272,969 248,218 220,095 188,621 179,140 7.54%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 277,200 274,400 272,969 248,218 220,095 188,621 179,140 7.54%
NOSH 280,000 280,000 278,540 278,896 278,919 269,459 262,207 1.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.49% -1.87% 17.69% 21.88% 23.84% -2.82% 9.61% -
ROE -0.44% -0.78% 11.33% 12.43% 13.84% -1.06% 4.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.72 38.97 62.18 50.01 45.51 25.65 31.04 -1.28%
EPS -0.44 -0.76 11.10 11.06 10.92 -0.74 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.98 0.89 0.7891 0.70 0.6832 6.37%
Adjusted Per Share Value based on latest NOSH - 278,764
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.08 32.67 51.85 41.75 38.00 20.69 24.37 -0.19%
EPS -0.37 -0.64 9.26 9.23 9.12 -0.60 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 0.8215 0.8172 0.7431 0.6589 0.5647 0.5363 7.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.44 0.86 0.44 0.35 0.44 0.36 -
P/RPS 1.43 1.13 1.38 0.88 0.77 1.72 1.16 3.54%
P/EPS -93.18 -57.89 7.75 3.98 3.21 -59.46 11.69 -
EY -1.07 -1.73 12.91 25.14 31.20 -1.68 8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.88 0.49 0.44 0.63 0.53 -4.18%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.39 0.38 0.78 0.66 0.34 0.50 0.35 -
P/RPS 1.36 0.98 1.25 1.32 0.75 1.95 1.13 3.13%
P/EPS -88.64 -50.00 7.03 5.97 3.11 -67.57 11.36 -
EY -1.13 -2.00 14.23 16.76 32.12 -1.48 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.80 0.74 0.43 0.71 0.51 -4.36%

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