[HIL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.66%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 75,328 99,608 134,145 181,738 134,773 116,151 74,416 0.20%
PBT 148 1,327 14,477 42,881 31,105 16,695 7,864 -48.39%
Tax -3,456 -1,699 -3,084 -3,580 -4,204 -2,602 -1,758 11.91%
NP -3,308 -372 11,393 39,301 26,901 14,093 6,106 -
-
NP to SH -3,251 -610 12,197 39,353 26,805 14,196 6,051 -
-
Tax Rate 2,335.14% 128.03% 21.30% 8.35% 13.52% 15.59% 22.36% -
Total Cost 78,636 99,980 122,752 142,437 107,872 102,058 68,310 2.37%
-
Net Worth 269,983 275,032 275,962 272,855 240,044 210,865 177,625 7.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 9,053 - - - -
Div Payout % - - - 23.01% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 269,983 275,032 275,962 272,855 240,044 210,865 177,625 7.22%
NOSH 278,333 280,645 278,750 278,424 279,121 279,033 253,750 1.55%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.39% -0.37% 8.49% 21.63% 19.96% 12.13% 8.21% -
ROE -1.20% -0.22% 4.42% 14.42% 11.17% 6.73% 3.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.06 35.49 48.12 65.27 48.28 41.63 29.33 -1.33%
EPS -1.17 -0.22 4.38 14.13 9.60 5.09 2.38 -
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.99 0.98 0.86 0.7557 0.70 5.58%
Adjusted Per Share Value based on latest NOSH - 278,424
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.55 29.82 40.16 54.41 40.35 34.77 22.28 0.20%
EPS -0.97 -0.18 3.65 11.78 8.02 4.25 1.81 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.8082 0.8234 0.8261 0.8168 0.7186 0.6313 0.5318 7.21%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.36 0.44 0.64 0.88 0.25 0.35 0.51 -
P/RPS 1.33 1.24 1.33 1.35 0.52 0.84 1.74 -4.37%
P/EPS -30.82 -202.43 14.63 6.23 2.60 6.88 21.39 -
EY -3.24 -0.49 6.84 16.06 38.41 14.54 4.68 -
DY 0.00 0.00 0.00 3.69 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.65 0.90 0.29 0.46 0.73 -10.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 -
Price 0.425 0.40 0.54 0.76 0.30 0.38 0.38 -
P/RPS 1.57 1.13 1.12 1.16 0.62 0.91 1.30 3.19%
P/EPS -36.39 -184.03 12.34 5.38 3.12 7.47 15.94 -
EY -2.75 -0.54 8.10 18.60 32.01 13.39 6.28 -
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.55 0.78 0.35 0.50 0.54 -3.35%

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