[HIL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -577.13%
YoY- -106.88%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,979 105,930 81,593 54,563 27,820 152,671 122,104 -69.06%
PBT -129 2,557 1,856 367 1,088 24,302 23,143 -
Tax -690 -1,980 -1,631 -1,385 -970 -3,889 -3,553 -66.43%
NP -819 577 225 -1,018 118 20,413 19,590 -
-
NP to SH -870 494 176 -1,064 223 21,162 19,698 -
-
Tax Rate - 77.43% 87.88% 377.38% 89.15% 16.00% 15.35% -
Total Cost 21,798 105,353 81,368 55,581 27,702 132,258 102,514 -64.34%
-
Net Worth 275,032 271,699 290,400 274,400 275,962 275,744 273,041 0.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 275,032 271,699 290,400 274,400 275,962 275,744 273,041 0.48%
NOSH 280,645 274,444 293,333 280,000 278,750 278,529 278,613 0.48%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.90% 0.54% 0.28% -1.87% 0.42% 13.37% 16.04% -
ROE -0.32% 0.18% 0.06% -0.39% 0.08% 7.67% 7.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.48 38.60 27.82 19.49 9.98 54.81 43.83 -69.19%
EPS -0.31 0.18 0.06 -0.38 0.08 7.59 7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.99 0.98 0.99 0.99 0.98 0.00%
Adjusted Per Share Value based on latest NOSH - 279,782
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.32 31.92 24.59 16.44 8.38 46.01 36.79 -69.06%
EPS -0.26 0.15 0.05 -0.32 0.07 6.38 5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8187 0.8751 0.8269 0.8316 0.8309 0.8228 0.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.54 0.34 0.44 0.64 0.70 0.77 -
P/RPS 5.89 1.40 1.22 2.26 6.41 1.28 1.76 123.57%
P/EPS -141.94 300.00 566.67 -115.79 800.00 9.21 10.89 -
EY -0.70 0.33 0.18 -0.86 0.13 10.85 9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.34 0.45 0.65 0.71 0.79 -31.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 -
Price 0.40 0.56 0.51 0.38 0.54 0.66 0.74 -
P/RPS 5.35 1.45 1.83 1.95 5.41 1.20 1.69 115.44%
P/EPS -129.03 311.11 850.00 -100.00 675.00 8.69 10.47 -
EY -0.78 0.32 0.12 -1.00 0.15 11.51 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.52 0.39 0.55 0.67 0.76 -33.70%

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