[HIL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.12%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 122,104 86,605 46,346 161,988 112,080 69,733 26,440 177.06%
PBT 23,143 18,279 10,913 38,258 27,752 17,036 6,339 136.91%
Tax -3,553 -2,962 -1,775 -2,419 -2,350 -1,775 -614 221.97%
NP 19,590 15,317 9,138 35,839 25,402 15,261 5,725 126.90%
-
NP to SH 19,698 15,459 9,188 35,804 25,553 15,423 5,722 127.81%
-
Tax Rate 15.35% 16.20% 16.27% 6.32% 8.47% 10.42% 9.69% -
Total Cost 102,514 71,288 37,208 126,149 86,678 54,472 20,715 190.11%
-
Net Worth 273,041 272,969 272,855 264,698 256,365 248,218 240,044 8.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,055 - - - -
Div Payout % - - - 25.29% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,041 272,969 272,855 264,698 256,365 248,218 240,044 8.95%
NOSH 278,613 278,540 278,424 278,630 278,658 278,896 279,121 -0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.04% 17.69% 19.72% 22.12% 22.66% 21.88% 21.65% -
ROE 7.21% 5.66% 3.37% 13.53% 9.97% 6.21% 2.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.83 31.09 16.65 58.14 40.22 25.00 9.47 177.46%
EPS 7.07 5.55 3.30 12.85 9.17 5.53 2.05 128.09%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.98 0.95 0.92 0.89 0.86 9.08%
Adjusted Per Share Value based on latest NOSH - 278,559
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.79 26.10 13.97 48.81 33.77 21.01 7.97 176.97%
EPS 5.94 4.66 2.77 10.79 7.70 4.65 1.72 128.30%
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
NAPS 0.8228 0.8226 0.8222 0.7976 0.7725 0.748 0.7233 8.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.86 0.88 0.83 0.81 0.44 0.25 -
P/RPS 1.76 2.77 5.29 1.43 2.01 1.76 2.64 -23.66%
P/EPS 10.89 15.50 26.67 6.46 8.83 7.96 12.20 -7.28%
EY 9.18 6.45 3.75 15.48 11.32 12.57 8.20 7.80%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.90 0.87 0.88 0.49 0.29 94.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.74 0.78 0.76 0.85 0.86 0.66 0.30 -
P/RPS 1.69 2.51 4.57 1.46 2.14 2.64 3.17 -34.22%
P/EPS 10.47 14.05 23.03 6.61 9.38 11.93 14.63 -19.97%
EY 9.55 7.12 4.34 15.12 10.66 8.38 6.83 25.01%
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.78 0.89 0.93 0.74 0.35 67.60%

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