[HIL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 51.64%
YoY- 1786.68%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 69,733 26,440 140,432 104,227 63,463 32,099 88,062 -14.42%
PBT 17,036 6,339 31,870 26,073 16,601 7,104 9,972 42.95%
Tax -1,775 -614 -4,130 -3,056 -1,469 -540 -2,164 -12.38%
NP 15,261 5,725 27,740 23,017 15,132 6,564 7,808 56.38%
-
NP to SH 15,423 5,722 27,724 23,093 15,229 6,641 7,767 58.04%
-
Tax Rate 10.42% 9.69% 12.96% 11.72% 8.85% 7.60% 21.70% -
Total Cost 54,472 20,715 112,692 81,210 48,331 25,535 80,254 -22.78%
-
Net Worth 248,218 240,044 231,412 225,637 220,095 210,865 200,350 15.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 248,218 240,044 231,412 225,637 220,095 210,865 200,350 15.36%
NOSH 278,896 279,121 278,809 278,564 278,919 279,033 274,452 1.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.88% 21.65% 19.75% 22.08% 23.84% 20.45% 8.87% -
ROE 6.21% 2.38% 11.98% 10.23% 6.92% 3.15% 3.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.00 9.47 50.37 37.42 22.75 11.50 32.09 -15.34%
EPS 5.53 2.05 9.95 8.29 5.46 2.38 2.83 56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.83 0.81 0.7891 0.7557 0.73 14.13%
Adjusted Per Share Value based on latest NOSH - 278,865
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.88 7.92 42.04 31.20 19.00 9.61 26.36 -14.40%
EPS 4.62 1.71 8.30 6.91 4.56 1.99 2.33 57.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7431 0.7186 0.6928 0.6755 0.6589 0.6313 0.5998 15.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.25 0.25 0.30 0.35 0.35 0.48 -
P/RPS 1.76 2.64 0.50 0.80 1.54 3.04 1.50 11.25%
P/EPS 7.96 12.20 2.51 3.62 6.41 14.71 16.96 -39.63%
EY 12.57 8.20 39.77 27.63 15.60 6.80 5.90 65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.30 0.37 0.44 0.46 0.66 -18.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.66 0.30 0.28 0.28 0.34 0.38 0.38 -
P/RPS 2.64 3.17 0.56 0.75 1.49 3.30 1.18 71.14%
P/EPS 11.93 14.63 2.82 3.38 6.23 15.97 13.43 -7.59%
EY 8.38 6.83 35.51 29.61 16.06 6.26 7.45 8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.35 0.34 0.35 0.43 0.50 0.52 26.54%

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