[HIL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 252.62%
YoY- -79.93%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 140,008 101,416 76,350 92,099 120,629 178,704 146,702 -0.77%
PBT 29,579 13,719 942 2,774 6,390 39,550 32,305 -1.45%
Tax -8,060 -4,125 -3,574 -1,791 -2,312 -3,606 -4,436 10.45%
NP 21,519 9,594 -2,632 983 4,078 35,944 27,869 -4.21%
-
NP to SH 21,456 9,580 -2,566 931 4,639 35,923 27,918 -4.29%
-
Tax Rate 27.25% 30.07% 379.41% 64.56% 36.18% 9.12% 13.73% -
Total Cost 118,489 91,822 78,982 91,116 116,551 142,760 118,833 -0.04%
-
Net Worth 299,278 278,625 270,652 279,399 274,186 273,136 248,100 3.17%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,144 - - - - 9,053 - -
Div Payout % 19.32% - - - - 25.20% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 299,278 278,625 270,652 279,399 274,186 273,136 248,100 3.17%
NOSH 277,109 275,866 276,176 282,222 279,782 278,711 278,764 -0.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.37% 9.46% -3.45% 1.07% 3.38% 20.11% 19.00% -
ROE 7.17% 3.44% -0.95% 0.33% 1.69% 13.15% 11.25% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 50.52 36.76 27.65 32.63 43.12 64.12 52.63 -0.67%
EPS 7.74 3.47 -0.93 0.33 1.66 12.89 10.01 -4.19%
DPS 1.50 0.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.08 1.01 0.98 0.99 0.98 0.98 0.89 3.27%
Adjusted Per Share Value based on latest NOSH - 282,222
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.91 30.36 22.86 27.57 36.11 53.50 43.92 -0.77%
EPS 6.42 2.87 -0.77 0.28 1.39 10.75 8.36 -4.30%
DPS 1.24 0.00 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.8959 0.8341 0.8102 0.8364 0.8208 0.8177 0.7427 3.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.755 0.69 0.43 0.41 0.44 0.86 0.44 -
P/RPS 1.49 1.88 1.56 1.26 1.02 1.34 0.84 10.01%
P/EPS 9.75 19.87 -46.28 124.29 26.54 6.67 4.39 14.21%
EY 10.26 5.03 -2.16 0.80 3.77 14.99 22.76 -12.42%
DY 1.99 0.00 0.00 0.00 0.00 3.78 0.00 -
P/NAPS 0.70 0.68 0.44 0.41 0.45 0.88 0.49 6.12%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 26/08/10 27/08/09 -
Price 0.57 0.665 0.42 0.39 0.38 0.78 0.66 -
P/RPS 1.13 1.81 1.52 1.20 0.88 1.22 1.25 -1.66%
P/EPS 7.36 19.15 -45.20 118.22 22.92 6.05 6.59 1.85%
EY 13.58 5.22 -2.21 0.85 4.36 16.52 15.17 -1.82%
DY 2.63 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.53 0.66 0.43 0.39 0.39 0.80 0.74 -5.40%

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