[HIL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 64.6%
YoY- 42.11%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 120,412 113,194 73,662 80,426 109,126 173,210 139,466 -2.41%
PBT 24,240 18,334 1,932 1,194 734 36,558 34,072 -5.51%
Tax -7,114 -4,778 -2,244 -2,394 -2,770 -5,924 -3,550 12.27%
NP 17,126 13,556 -312 -1,200 -2,036 30,634 30,522 -9.17%
-
NP to SH 16,936 13,460 -126 -1,232 -2,128 30,918 30,846 -9.50%
-
Tax Rate 29.35% 26.06% 116.15% 200.50% 377.38% 16.20% 10.42% -
Total Cost 103,286 99,638 73,974 81,626 111,162 142,576 108,944 -0.88%
-
Net Worth 298,870 279,724 308,700 277,200 274,400 272,969 248,218 3.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 298,870 279,724 308,700 277,200 274,400 272,969 248,218 3.14%
NOSH 276,732 276,954 315,000 280,000 280,000 278,540 278,896 -0.12%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.22% 11.98% -0.42% -1.49% -1.87% 17.69% 21.88% -
ROE 5.67% 4.81% -0.04% -0.44% -0.78% 11.33% 12.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.51 40.87 23.38 28.72 38.97 62.18 50.01 -2.29%
EPS 6.12 4.86 -0.04 -0.44 -0.76 11.10 11.06 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.01 0.98 0.99 0.98 0.98 0.89 3.27%
Adjusted Per Share Value based on latest NOSH - 282,222
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.05 33.89 22.05 24.08 32.67 51.85 41.75 -2.41%
EPS 5.07 4.03 -0.04 -0.37 -0.64 9.26 9.23 -9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8947 0.8374 0.9241 0.8298 0.8215 0.8172 0.7431 3.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.755 0.69 0.43 0.41 0.44 0.86 0.44 -
P/RPS 1.74 1.69 1.84 1.43 1.13 1.38 0.88 12.02%
P/EPS 12.34 14.20 -1,075.00 -93.18 -57.89 7.75 3.98 20.74%
EY 8.11 7.04 -0.09 -1.07 -1.73 12.91 25.14 -17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.44 0.41 0.45 0.88 0.49 6.12%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 26/08/10 27/08/09 -
Price 0.57 0.665 0.42 0.39 0.38 0.78 0.66 -
P/RPS 1.31 1.63 1.80 1.36 0.98 1.25 1.32 -0.12%
P/EPS 9.31 13.68 -1,050.00 -88.64 -50.00 7.03 5.97 7.68%
EY 10.74 7.31 -0.10 -1.13 -2.00 14.23 16.76 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.43 0.39 0.39 0.80 0.74 -5.40%

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