[HIL] YoY TTM 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- 4.15%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,099 120,629 178,704 146,702 126,965 75,193 83,642 1.61%
PBT 2,774 6,390 39,550 32,305 27,305 5,620 15,180 -24.64%
Tax -1,791 -2,312 -3,606 -4,436 -3,445 -1,343 -2,181 -3.22%
NP 983 4,078 35,944 27,869 23,860 4,277 12,999 -34.94%
-
NP to SH 931 4,639 35,923 27,918 23,984 4,128 12,815 -35.37%
-
Tax Rate 64.56% 36.18% 9.12% 13.73% 12.62% 23.90% 14.37% -
Total Cost 91,116 116,551 142,760 118,833 103,105 70,916 70,643 4.32%
-
Net Worth 279,399 274,186 273,136 248,100 220,025 195,348 176,411 7.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 9,053 - - - - -
Div Payout % - - 25.20% - - - - -
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 279,399 274,186 273,136 248,100 220,025 195,348 176,411 7.95%
NOSH 282,222 279,782 278,711 278,764 278,831 279,069 258,214 1.49%
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 1.07% 3.38% 20.11% 19.00% 18.79% 5.69% 15.54% -
ROE 0.33% 1.69% 13.15% 11.25% 10.90% 2.11% 7.26% -
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 32.63 43.12 64.12 52.63 45.53 26.94 32.39 0.12%
EPS 0.33 1.66 12.89 10.01 8.60 1.48 4.96 -36.31%
DPS 0.00 0.00 3.25 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 27.57 36.11 53.50 43.92 38.01 22.51 25.04 1.61%
EPS 0.28 1.39 10.75 8.36 7.18 1.24 3.84 -35.33%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8364 0.8208 0.8177 0.7427 0.6587 0.5848 0.5281 7.95%
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 1.26 1.02 1.34 0.84 0.77 1.63 1.11 2.13%
P/EPS 124.29 26.54 6.67 4.39 4.07 29.75 7.25 60.50%
EY 0.80 3.77 14.99 22.76 24.58 3.36 13.79 -37.75%
DY 0.00 0.00 3.78 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 1.20 0.88 1.22 1.25 0.75 1.86 1.08 1.76%
P/EPS 118.22 22.92 6.05 6.59 3.95 33.80 7.05 59.91%
EY 0.85 4.36 16.52 15.17 25.30 2.96 14.18 -37.41%
DY 0.00 0.00 4.17 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