[HIL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.96%
YoY- 256.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 149,440 139,466 105,760 140,432 138,969 126,926 128,396 10.63%
PBT 37,002 34,072 25,356 31,870 34,764 33,202 28,416 19.22%
Tax -3,133 -3,550 -2,456 -4,130 -4,074 -2,938 -2,160 28.10%
NP 33,869 30,522 22,900 27,740 30,689 30,264 26,256 18.48%
-
NP to SH 34,070 30,846 22,888 27,724 30,790 30,458 26,564 18.02%
-
Tax Rate 8.47% 10.42% 9.69% 12.96% 11.72% 8.85% 7.60% -
Total Cost 115,570 108,944 82,860 112,692 108,280 96,662 102,140 8.57%
-
Net Worth 256,365 248,218 240,044 231,412 225,637 220,095 210,865 13.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 256,365 248,218 240,044 231,412 225,637 220,095 210,865 13.89%
NOSH 278,658 278,896 279,121 278,809 278,564 278,919 279,033 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.66% 21.88% 21.65% 19.75% 22.08% 23.84% 20.45% -
ROE 13.29% 12.43% 9.53% 11.98% 13.65% 13.84% 12.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.63 50.01 37.89 50.37 49.89 45.51 46.01 10.74%
EPS 12.23 11.06 8.20 9.95 11.05 10.92 9.52 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.83 0.81 0.7891 0.7557 14.00%
Adjusted Per Share Value based on latest NOSH - 278,322
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.03 42.03 31.87 42.32 41.88 38.25 38.69 10.63%
EPS 10.27 9.30 6.90 8.35 9.28 9.18 8.00 18.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7725 0.748 0.7233 0.6973 0.6799 0.6632 0.6354 13.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.44 0.25 0.25 0.30 0.35 0.35 -
P/RPS 1.51 0.88 0.66 0.50 0.60 0.77 0.76 57.97%
P/EPS 6.62 3.98 3.05 2.51 2.71 3.21 3.68 47.86%
EY 15.09 25.14 32.80 39.77 36.84 31.20 27.20 -32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.29 0.30 0.37 0.44 0.46 54.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.86 0.66 0.30 0.28 0.28 0.34 0.38 -
P/RPS 1.60 1.32 0.79 0.56 0.56 0.75 0.83 54.82%
P/EPS 7.03 5.97 3.66 2.82 2.53 3.11 3.99 45.82%
EY 14.22 16.76 27.33 35.51 39.48 32.12 25.05 -31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.35 0.34 0.35 0.43 0.50 51.18%

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