[HIL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1173.02%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,597 24,252 81,650 57,953 36,831 16,575 79,732 -20.47%
PBT 9,167 3,592 5,518 2,620 966 -554 573 538.14%
Tax -2,389 -1,003 -2,858 -2,052 -1,122 -497 -3,649 -24.66%
NP 6,778 2,589 2,660 568 -156 -1,051 -3,076 -
-
NP to SH 6,730 2,592 2,787 676 -63 -1,002 -3,119 -
-
Tax Rate 26.06% 27.92% 51.79% 78.32% 116.15% - 636.82% -
Total Cost 49,819 21,663 78,990 57,385 36,987 17,626 82,808 -28.80%
-
Net Worth 279,724 275,744 275,161 276,033 308,700 269,983 268,890 2.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 279,724 275,744 275,161 276,033 308,700 269,983 268,890 2.67%
NOSH 276,954 275,744 277,941 281,666 315,000 278,333 277,207 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.98% 10.68% 3.26% 0.98% -0.42% -6.34% -3.86% -
ROE 2.41% 0.94% 1.01% 0.24% -0.02% -0.37% -1.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.44 8.80 29.38 20.58 11.69 5.96 28.76 -20.41%
EPS 2.43 0.94 1.01 0.24 -0.02 -0.36 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.98 0.98 0.97 0.97 2.73%
Adjusted Per Share Value based on latest NOSH - 273,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.05 7.31 24.60 17.46 11.10 4.99 24.03 -20.49%
EPS 2.03 0.78 0.84 0.20 -0.02 -0.30 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8429 0.8309 0.8292 0.8318 0.9302 0.8136 0.8103 2.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.69 0.625 0.42 0.41 0.43 0.36 0.33 -
P/RPS 3.38 7.11 1.43 1.99 3.68 6.05 1.15 105.59%
P/EPS 28.40 66.49 41.89 170.83 -2,150.00 -100.00 -29.33 -
EY 3.52 1.50 2.39 0.59 -0.05 -1.00 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.42 0.42 0.44 0.37 0.34 58.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.665 0.59 0.54 0.415 0.42 0.425 0.315 -
P/RPS 3.25 6.71 1.84 2.02 3.59 7.14 1.10 106.31%
P/EPS 27.37 62.77 53.85 172.92 -2,100.00 -118.06 -28.00 -
EY 3.65 1.59 1.86 0.58 -0.05 -0.85 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.55 0.42 0.43 0.44 0.32 62.24%

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