[HIL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -226.29%
YoY- -105.0%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 142,504 89,327 75,328 99,608 134,145 181,738 134,773 0.93%
PBT 28,287 9,664 148 1,327 14,477 42,881 31,105 -1.56%
Tax -7,412 -3,364 -3,456 -1,699 -3,084 -3,580 -4,204 9.90%
NP 20,875 6,300 -3,308 -372 11,393 39,301 26,901 -4.13%
-
NP to SH 20,800 6,381 -3,251 -610 12,197 39,353 26,805 -4.13%
-
Tax Rate 26.20% 34.81% 2,335.14% 128.03% 21.30% 8.35% 13.52% -
Total Cost 121,629 83,027 78,636 99,980 122,752 142,437 107,872 2.01%
-
Net Worth 295,577 275,744 269,983 275,032 275,962 272,855 240,044 3.52%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,144 - - - - 9,053 - -
Div Payout % 19.93% - - - - 23.01% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 295,577 275,744 269,983 275,032 275,962 272,855 240,044 3.52%
NOSH 276,240 275,744 278,333 280,645 278,750 278,424 279,121 -0.17%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.65% 7.05% -4.39% -0.37% 8.49% 21.63% 19.96% -
ROE 7.04% 2.31% -1.20% -0.22% 4.42% 14.42% 11.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 51.59 32.39 27.06 35.49 48.12 65.27 48.28 1.11%
EPS 7.53 2.31 -1.17 -0.22 4.38 14.13 9.60 -3.96%
DPS 1.50 0.00 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.07 1.00 0.97 0.98 0.99 0.98 0.86 3.70%
Adjusted Per Share Value based on latest NOSH - 280,645
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.94 26.92 22.70 30.02 40.42 54.76 40.61 0.93%
EPS 6.27 1.92 -0.98 -0.18 3.68 11.86 8.08 -4.13%
DPS 1.25 0.00 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.8907 0.8309 0.8136 0.8288 0.8316 0.8222 0.7233 3.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.99 0.625 0.36 0.44 0.64 0.88 0.25 -
P/RPS 1.92 1.93 1.33 1.24 1.33 1.35 0.52 24.31%
P/EPS 13.15 27.01 -30.82 -202.43 14.63 6.23 2.60 31.00%
EY 7.61 3.70 -3.24 -0.49 6.84 16.06 38.41 -23.63%
DY 1.52 0.00 0.00 0.00 0.00 3.69 0.00 -
P/NAPS 0.93 0.63 0.37 0.45 0.65 0.90 0.29 21.42%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 27/05/09 -
Price 0.85 0.59 0.425 0.40 0.54 0.76 0.30 -
P/RPS 1.65 1.82 1.57 1.13 1.12 1.16 0.62 17.71%
P/EPS 11.29 25.50 -36.39 -184.03 12.34 5.38 3.12 23.89%
EY 8.86 3.92 -2.75 -0.54 8.10 18.60 32.01 -19.26%
DY 1.76 0.00 0.00 0.00 0.00 4.28 0.00 -
P/NAPS 0.79 0.59 0.44 0.41 0.55 0.78 0.35 14.52%

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