[HIL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 93.71%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 45,702 60,206 56,597 36,831 40,213 54,563 86,605 -10.09%
PBT 7,857 12,120 9,167 966 597 367 18,279 -13.11%
Tax -2,693 -3,557 -2,389 -1,122 -1,197 -1,385 -2,962 -1.57%
NP 5,164 8,563 6,778 -156 -600 -1,018 15,317 -16.56%
-
NP to SH 5,154 8,468 6,730 -63 -616 -1,064 15,459 -16.71%
-
Tax Rate 34.28% 29.35% 26.06% 116.15% 200.50% 377.38% 16.20% -
Total Cost 40,538 51,643 49,819 36,987 40,813 55,581 71,288 -8.97%
-
Net Worth 307,577 298,870 279,724 308,700 277,200 274,400 272,969 2.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 307,577 298,870 279,724 308,700 277,200 274,400 272,969 2.00%
NOSH 277,096 276,732 276,954 315,000 280,000 280,000 278,540 -0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.30% 14.22% 11.98% -0.42% -1.49% -1.87% 17.69% -
ROE 1.68% 2.83% 2.41% -0.02% -0.22% -0.39% 5.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.49 21.76 20.44 11.69 14.36 19.49 31.09 -10.02%
EPS 1.86 3.06 2.43 -0.02 -0.22 -0.38 5.55 -16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.01 0.98 0.99 0.98 0.98 2.09%
Adjusted Per Share Value based on latest NOSH - 276,176
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.68 18.02 16.94 11.03 12.04 16.33 25.93 -10.10%
EPS 1.54 2.54 2.01 -0.02 -0.18 -0.32 4.63 -16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9208 0.8947 0.8374 0.9241 0.8298 0.8215 0.8172 2.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.755 0.69 0.43 0.41 0.44 0.86 -
P/RPS 4.58 3.47 3.38 3.68 2.85 2.26 2.77 8.73%
P/EPS 40.59 24.67 28.40 -2,150.00 -186.36 -115.79 15.50 17.38%
EY 2.46 4.05 3.52 -0.05 -0.54 -0.86 6.45 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.68 0.44 0.41 0.45 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.88 0.57 0.665 0.42 0.39 0.38 0.78 -
P/RPS 5.34 2.62 3.25 3.59 2.72 1.95 2.51 13.39%
P/EPS 47.31 18.63 27.37 -2,100.00 -177.27 -100.00 14.05 22.40%
EY 2.11 5.37 3.65 -0.05 -0.56 -1.00 7.12 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.53 0.66 0.43 0.39 0.39 0.80 -0.20%

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