[HIL] YoY 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- -21.3%
YoY- 255.25%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
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 24,189 31,717 37,310 21,122 17,747 27,030 35,499 -6.18%
PBT 6,558 8,038 7,263 1,654 333 1,489 4,864 5.10%
Tax -1,789 -2,275 -1,929 -930 -774 -246 -591 20.25%
NP 4,769 5,763 5,334 724 -441 1,243 4,273 1.84%
-
NP to SH 4,487 5,827 5,246 739 -476 1,240 4,239 0.95%
-
Tax Rate 27.28% 28.30% 26.56% 56.23% 232.43% 16.52% 12.15% -
Total Cost 19,420 25,954 31,976 20,398 18,188 25,787 31,226 -7.60%
-
Net Worth 312,982 306,538 281,627 268,229 274,400 272,800 273,303 2.28%
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 312,982 306,538 281,627 268,229 274,400 272,800 273,303 2.28%
NOSH 276,975 276,161 276,105 273,703 279,999 275,555 278,881 -0.11%
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 19.72% 18.17% 14.30% 3.43% -2.48% 4.60% 12.04% -
ROE 1.43% 1.90% 1.86% 0.28% -0.17% 0.45% 1.55% -
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 8.73 11.48 13.51 7.72 6.34 9.81 12.73 -6.08%
EPS 1.62 2.11 1.90 0.27 -0.17 0.45 1.52 1.06%
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 7.24 9.50 11.17 6.32 5.31 8.09 10.63 -6.19%
EPS 1.34 1.74 1.57 0.22 -0.14 0.37 1.27 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.937 0.9177 0.8431 0.803 0.8215 0.8167 0.8182 2.28%
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 9.73 6.40 5.62 5.31 6.63 3.47 6.05 8.23%
P/EPS 52.47 34.83 40.00 151.85 -247.06 75.56 50.66 0.58%
EY 1.91 2.87 2.50 0.66 -0.40 1.32 1.97 -0.51%
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 10.13 7.84 5.81 5.38 5.52 5.20 5.81 9.69%
P/EPS 54.63 42.65 41.32 153.70 -205.88 113.33 48.68 1.93%
EY 1.83 2.34 2.42 0.65 -0.49 0.88 2.05 -1.87%
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