[HIL] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 159.65%
YoY- 10782.54%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 30,357 136,399 93,907 56,597 24,252 81,650 57,953 -35.04%
PBT 5,253 26,626 16,430 9,167 3,592 5,518 2,620 59.06%
Tax -1,523 -6,892 -4,318 -2,389 -1,003 -2,858 -2,052 -18.03%
NP 3,730 19,734 12,112 6,778 2,589 2,660 568 251.07%
-
NP to SH 3,674 19,718 11,976 6,730 2,592 2,787 676 209.43%
-
Tax Rate 28.99% 25.88% 26.28% 26.06% 27.92% 51.79% 78.32% -
Total Cost 26,627 116,665 81,795 49,819 21,663 78,990 57,385 -40.09%
-
Net Worth 295,577 290,303 282,113 279,724 275,744 275,161 276,033 4.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,147 - - - - - -
Div Payout % - 21.03% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 295,577 290,303 282,113 279,724 275,744 275,161 276,033 4.67%
NOSH 276,240 276,479 276,581 276,954 275,744 277,941 281,666 -1.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.29% 14.47% 12.90% 11.98% 10.68% 3.26% 0.98% -
ROE 1.24% 6.79% 4.25% 2.41% 0.94% 1.01% 0.24% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.99 49.33 33.95 20.44 8.80 29.38 20.58 -34.20%
EPS 1.33 7.13 4.33 2.43 0.94 1.01 0.24 213.48%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.02 1.01 1.00 0.99 0.98 6.03%
Adjusted Per Share Value based on latest NOSH - 275,866
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.15 41.10 28.30 17.05 7.31 24.60 17.46 -35.02%
EPS 1.11 5.94 3.61 2.03 0.78 0.84 0.20 213.79%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8907 0.8748 0.8501 0.8429 0.8309 0.8292 0.8318 4.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.99 0.665 0.76 0.69 0.625 0.42 0.41 -
P/RPS 9.01 1.35 2.24 3.38 7.11 1.43 1.99 173.93%
P/EPS 74.44 9.32 17.55 28.40 66.49 41.89 170.83 -42.55%
EY 1.34 10.72 5.70 3.52 1.50 2.39 0.59 72.86%
DY 0.00 2.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.63 0.75 0.68 0.63 0.42 0.42 69.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.85 0.81 0.785 0.665 0.59 0.54 0.415 -
P/RPS 7.73 1.64 2.31 3.25 6.71 1.84 2.02 144.85%
P/EPS 63.91 11.36 18.13 27.37 62.77 53.85 172.92 -48.53%
EY 1.56 8.80 5.52 3.65 1.59 1.86 0.58 93.52%
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.77 0.66 0.59 0.55 0.42 52.43%

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