[HIL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.05%
YoY- -22.91%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 77,270 77,280 108,790 162,805 149,440 138,969 76,490 0.16%
PBT 3,493 1,240 2,474 30,857 37,002 34,764 3,130 1.84%
Tax -2,736 -2,628 -2,174 -4,737 -3,133 -4,074 -1,492 10.62%
NP 757 -1,388 300 26,120 33,869 30,689 1,638 -12.06%
-
NP to SH 901 -1,456 234 26,264 34,070 30,790 1,632 -9.41%
-
Tax Rate 78.33% 211.94% 87.87% 15.35% 8.47% 11.72% 47.67% -
Total Cost 76,513 78,668 108,490 136,685 115,570 108,280 74,852 0.36%
-
Net Worth 276,033 274,400 290,399 273,041 256,365 225,637 193,120 6.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 276,033 274,400 290,399 273,041 256,365 225,637 193,120 6.12%
NOSH 281,666 280,000 293,332 278,613 278,658 278,564 272,000 0.58%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.98% -1.80% 0.28% 16.04% 22.66% 22.08% 2.14% -
ROE 0.33% -0.53% 0.08% 9.62% 13.29% 13.65% 0.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.43 27.60 37.09 58.43 53.63 49.89 28.12 -0.41%
EPS 0.32 -0.52 0.08 9.43 12.23 11.05 0.60 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.99 0.98 0.92 0.81 0.71 5.51%
Adjusted Per Share Value based on latest NOSH - 278,881
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.28 23.29 32.78 49.06 45.03 41.88 23.05 0.16%
EPS 0.27 -0.44 0.07 7.91 10.27 9.28 0.49 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8318 0.8269 0.8751 0.8228 0.7725 0.6799 0.5819 6.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.41 0.42 0.34 0.77 0.81 0.30 0.57 -
P/RPS 1.49 1.52 0.92 1.32 1.51 0.60 2.03 -5.01%
P/EPS 128.13 -80.77 425.00 8.17 6.62 2.71 95.00 5.10%
EY 0.78 -1.24 0.24 12.24 15.09 36.84 1.05 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.34 0.79 0.88 0.37 0.80 -10.17%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 25/11/08 23/11/07 -
Price 0.415 0.35 0.51 0.74 0.86 0.28 0.47 -
P/RPS 1.51 1.27 1.38 1.27 1.60 0.56 1.67 -1.66%
P/EPS 129.69 -67.31 637.50 7.85 7.03 2.53 78.33 8.75%
EY 0.77 -1.49 0.16 12.74 14.22 39.48 1.28 -8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.52 0.76 0.93 0.35 0.66 -7.24%

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