[HIL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.45%
YoY- 10.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 77,280 108,790 162,805 149,440 138,969 76,490 95,372 -3.44%
PBT 1,240 2,474 30,857 37,002 34,764 3,130 11,528 -31.01%
Tax -2,628 -2,174 -4,737 -3,133 -4,074 -1,492 -2,402 1.50%
NP -1,388 300 26,120 33,869 30,689 1,638 9,125 -
-
NP to SH -1,456 234 26,264 34,070 30,790 1,632 9,402 -
-
Tax Rate 211.94% 87.87% 15.35% 8.47% 11.72% 47.67% 20.84% -
Total Cost 78,668 108,490 136,685 115,570 108,280 74,852 86,246 -1.51%
-
Net Worth 274,400 290,399 273,041 256,365 225,637 193,120 180,887 7.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,400 290,399 273,041 256,365 225,637 193,120 180,887 7.18%
NOSH 280,000 293,332 278,613 278,658 278,564 272,000 262,156 1.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.80% 0.28% 16.04% 22.66% 22.08% 2.14% 9.57% -
ROE -0.53% 0.08% 9.62% 13.29% 13.65% 0.85% 5.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.60 37.09 58.43 53.63 49.89 28.12 36.38 -4.49%
EPS -0.52 0.08 9.43 12.23 11.05 0.60 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.98 0.92 0.81 0.71 0.69 6.01%
Adjusted Per Share Value based on latest NOSH - 279,063
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.14 32.57 48.74 44.74 41.60 22.90 28.55 -3.43%
EPS -0.44 0.07 7.86 10.20 9.22 0.49 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8215 0.8694 0.8174 0.7675 0.6755 0.5781 0.5415 7.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.42 0.34 0.77 0.81 0.30 0.57 0.36 -
P/RPS 1.52 0.92 1.32 1.51 0.60 2.03 0.99 7.40%
P/EPS -80.77 425.00 8.17 6.62 2.71 95.00 10.04 -
EY -1.24 0.24 12.24 15.09 36.84 1.05 9.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.79 0.88 0.37 0.80 0.52 -3.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 25/11/08 23/11/07 29/11/06 -
Price 0.35 0.51 0.74 0.86 0.28 0.47 0.41 -
P/RPS 1.27 1.38 1.27 1.60 0.56 1.67 1.13 1.96%
P/EPS -67.31 637.50 7.85 7.03 2.53 78.33 11.43 -
EY -1.49 0.16 12.74 14.22 39.48 1.28 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.52 0.76 0.93 0.35 0.66 0.59 -7.89%

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