[HIL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 815.34%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 93,188 122,564 125,209 77,270 77,280 108,790 162,805 -8.87%
PBT 19,220 26,877 21,906 3,493 1,240 2,474 30,857 -7.58%
Tax -5,976 -7,776 -5,757 -2,736 -2,628 -2,174 -4,737 3.94%
NP 13,244 19,101 16,149 757 -1,388 300 26,120 -10.69%
-
NP to SH 12,854 19,060 15,968 901 -1,456 234 26,264 -11.21%
-
Tax Rate 31.09% 28.93% 26.28% 78.33% 211.94% 87.87% 15.35% -
Total Cost 79,944 103,462 109,060 76,513 78,668 108,490 136,685 -8.54%
-
Net Worth 312,158 306,913 282,113 276,033 274,400 290,399 273,041 2.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 312,158 306,913 282,113 276,033 274,400 290,399 273,041 2.25%
NOSH 276,246 276,499 276,581 281,666 280,000 293,332 278,613 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.21% 15.58% 12.90% 0.98% -1.80% 0.28% 16.04% -
ROE 4.12% 6.21% 5.66% 0.33% -0.53% 0.08% 9.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.73 44.33 45.27 27.43 27.60 37.09 58.43 -8.74%
EPS 4.65 6.89 5.77 0.32 -0.52 0.08 9.43 -11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.02 0.98 0.98 0.99 0.98 2.39%
Adjusted Per Share Value based on latest NOSH - 273,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.90 36.69 37.48 23.13 23.14 32.57 48.74 -8.87%
EPS 3.85 5.71 4.78 0.27 -0.44 0.07 7.86 -11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9345 0.9188 0.8446 0.8264 0.8215 0.8694 0.8174 2.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.85 0.735 0.76 0.41 0.42 0.34 0.77 -
P/RPS 2.52 1.66 1.68 1.49 1.52 0.92 1.32 11.36%
P/EPS 18.27 10.66 13.16 128.13 -80.77 425.00 8.17 14.34%
EY 5.47 9.38 7.60 0.78 -1.24 0.24 12.24 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.75 0.42 0.43 0.34 0.79 -0.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 -
Price 0.885 0.90 0.785 0.415 0.35 0.51 0.74 -
P/RPS 2.62 2.03 1.73 1.51 1.27 1.38 1.27 12.81%
P/EPS 19.02 13.06 13.60 129.69 -67.31 637.50 7.85 15.87%
EY 5.26 7.66 7.35 0.77 -1.49 0.16 12.74 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.77 0.42 0.36 0.52 0.76 0.43%

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