[HIL] YoY Cumulative 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- 169.54%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,213 54,563 86,605 69,733 63,463 34,558 40,697 -0.19%
PBT 597 367 18,279 17,036 16,601 -610 5,147 -30.14%
Tax -1,197 -1,385 -2,962 -1,775 -1,469 -364 -1,236 -0.53%
NP -600 -1,018 15,317 15,261 15,132 -974 3,911 -
-
NP to SH -616 -1,064 15,459 15,423 15,229 -997 4,038 -
-
Tax Rate 200.50% 377.38% 16.20% 10.42% 8.85% - 24.01% -
Total Cost 40,813 55,581 71,288 54,472 48,331 35,532 36,786 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 -0.22% -0.39% 5.66% 6.21% 6.92% -0.53% 2.25% -
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 14.36 19.49 31.09 25.00 22.75 12.82 15.52 -1.28%
EPS -0.22 -0.38 5.55 5.53 5.46 -0.37 1.54 -
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 12.04 16.33 25.93 20.88 19.00 10.35 12.18 -0.19%
EPS -0.18 -0.32 4.63 4.62 4.56 -0.30 1.21 -
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 2.85 2.26 2.77 1.76 1.54 3.43 2.32 3.48%
P/EPS -186.36 -115.79 15.50 7.96 6.41 -118.92 23.38 -
EY -0.54 -0.86 6.45 12.57 15.60 -0.84 4.28 -
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 2.72 1.95 2.51 2.64 1.49 3.90 2.26 3.13%
P/EPS -177.27 -100.00 14.05 11.93 6.23 -135.14 22.73 -
EY -0.56 -1.00 7.12 8.38 16.06 -0.74 4.40 -
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