[HIL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.19%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,772 24,337 30,567 49,908 36,205 31,666 9,803 14.20%
PBT -357 701 1,159 10,506 5,797 7,624 2,669 -
Tax -1,678 -349 -336 -69 -1,074 -1,045 -413 26.29%
NP -2,035 352 823 10,437 4,723 6,579 2,256 -
-
NP to SH -2,027 318 1,464 10,251 4,631 6,543 2,049 -
-
Tax Rate - 49.79% 28.99% 0.66% 18.53% 13.71% 15.47% -
Total Cost 23,807 23,985 29,744 39,471 31,482 25,087 7,547 21.08%
-
Net Worth 267,423 286,200 274,518 264,631 231,007 203,250 184,599 6.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 9,053 - - - -
Div Payout % - - - 88.32% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 267,423 286,200 274,518 264,631 231,007 203,250 184,599 6.36%
NOSH 275,694 289,090 277,291 278,559 278,322 278,425 259,999 0.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -9.35% 1.45% 2.69% 20.91% 13.05% 20.78% 23.01% -
ROE -0.76% 0.11% 0.53% 3.87% 2.00% 3.22% 1.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.90 8.42 11.02 17.92 13.01 11.37 3.77 13.10%
EPS -0.73 0.11 0.53 3.68 1.66 2.35 0.78 -
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.99 0.95 0.83 0.73 0.71 5.33%
Adjusted Per Share Value based on latest NOSH - 278,559
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.52 7.29 9.15 14.94 10.84 9.48 2.93 14.24%
EPS -0.61 0.10 0.44 3.07 1.39 1.96 0.61 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.8006 0.8568 0.8218 0.7922 0.6916 0.6085 0.5526 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.33 0.54 0.70 0.83 0.25 0.48 0.40 -
P/RPS 4.18 6.41 6.35 4.63 1.92 4.22 10.61 -14.36%
P/EPS -44.88 490.91 132.58 22.55 15.02 20.43 50.76 -
EY -2.23 0.20 0.75 4.43 6.66 4.90 1.97 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.71 0.87 0.30 0.66 0.56 -7.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 26/02/07 -
Price 0.315 0.56 0.66 0.85 0.28 0.38 0.52 -
P/RPS 3.99 6.65 5.99 4.74 2.15 3.34 13.79 -18.65%
P/EPS -42.84 509.09 125.01 23.10 16.83 16.17 65.98 -
EY -2.33 0.20 0.80 4.33 5.94 6.18 1.52 -
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.67 0.89 0.34 0.52 0.73 -12.83%

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