[HIL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 209.21%
YoY- 189.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 125,209 113,194 97,008 81,650 77,270 73,662 66,300 52.72%
PBT 21,906 18,334 14,368 5,518 3,493 1,932 -2,216 -
Tax -5,757 -4,778 -4,012 -2,858 -2,736 -2,244 -1,988 103.03%
NP 16,149 13,556 10,356 2,660 757 -312 -4,204 -
-
NP to SH 15,968 13,460 10,368 2,787 901 -126 -4,008 -
-
Tax Rate 26.28% 26.06% 27.92% 51.79% 78.33% 116.15% - -
Total Cost 109,060 99,638 86,652 78,990 76,513 73,974 70,504 33.71%
-
Net Worth 282,113 279,724 275,744 275,161 276,033 308,700 269,983 2.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 282,113 279,724 275,744 275,161 276,033 308,700 269,983 2.97%
NOSH 276,581 276,954 275,744 277,941 281,666 315,000 278,333 -0.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.90% 11.98% 10.68% 3.26% 0.98% -0.42% -6.34% -
ROE 5.66% 4.81% 3.76% 1.01% 0.33% -0.04% -1.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.27 40.87 35.18 29.38 27.43 23.38 23.82 53.37%
EPS 5.77 4.86 3.76 1.01 0.32 -0.04 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.99 0.98 0.98 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 276,794
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.48 33.89 29.04 24.44 23.13 22.05 19.85 52.70%
EPS 4.78 4.03 3.10 0.83 0.27 -0.04 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8446 0.8374 0.8255 0.8237 0.8264 0.9241 0.8082 2.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.69 0.625 0.42 0.41 0.43 0.36 -
P/RPS 1.68 1.69 1.78 1.43 1.49 1.84 1.51 7.36%
P/EPS 13.16 14.20 16.62 41.89 128.13 -1,075.00 -25.00 -
EY 7.60 7.04 6.02 2.39 0.78 -0.09 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.63 0.42 0.42 0.44 0.37 60.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 -
Price 0.785 0.665 0.59 0.54 0.415 0.42 0.425 -
P/RPS 1.73 1.63 1.68 1.84 1.51 1.80 1.78 -1.87%
P/EPS 13.60 13.68 15.69 53.85 129.69 -1,050.00 -29.51 -
EY 7.35 7.31 6.37 1.86 0.77 -0.10 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.59 0.55 0.42 0.43 0.44 45.17%

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