[HIL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.43%
YoY- -40.89%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,593 54,563 27,820 152,671 122,104 86,605 46,346 45.75%
PBT 1,856 367 1,088 24,302 23,143 18,279 10,913 -69.27%
Tax -1,631 -1,385 -970 -3,889 -3,553 -2,962 -1,775 -5.47%
NP 225 -1,018 118 20,413 19,590 15,317 9,138 -91.51%
-
NP to SH 176 -1,064 223 21,162 19,698 15,459 9,188 -92.82%
-
Tax Rate 87.88% 377.38% 89.15% 16.00% 15.35% 16.20% 16.27% -
Total Cost 81,368 55,581 27,702 132,258 102,514 71,288 37,208 68.39%
-
Net Worth 290,400 274,400 275,962 275,744 273,041 272,969 272,855 4.23%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 290,400 274,400 275,962 275,744 273,041 272,969 272,855 4.23%
NOSH 293,333 280,000 278,750 278,529 278,613 278,540 278,424 3.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.28% -1.87% 0.42% 13.37% 16.04% 17.69% 19.72% -
ROE 0.06% -0.39% 0.08% 7.67% 7.21% 5.66% 3.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.82 19.49 9.98 54.81 43.83 31.09 16.65 40.76%
EPS 0.06 -0.38 0.08 7.59 7.07 5.55 3.30 -93.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.99 0.98 0.98 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 277,291
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.59 16.44 8.38 46.01 36.79 26.10 13.97 45.73%
EPS 0.05 -0.32 0.07 6.38 5.94 4.66 2.77 -93.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8751 0.8269 0.8316 0.8309 0.8228 0.8226 0.8222 4.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.44 0.64 0.70 0.77 0.86 0.88 -
P/RPS 1.22 2.26 6.41 1.28 1.76 2.77 5.29 -62.35%
P/EPS 566.67 -115.79 800.00 9.21 10.89 15.50 26.67 665.70%
EY 0.18 -0.86 0.13 10.85 9.18 6.45 3.75 -86.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.65 0.71 0.79 0.88 0.90 -47.71%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.51 0.38 0.54 0.66 0.74 0.78 0.76 -
P/RPS 1.83 1.95 5.41 1.20 1.69 2.51 4.57 -45.64%
P/EPS 850.00 -100.00 675.00 8.69 10.47 14.05 23.03 1006.10%
EY 0.12 -1.00 0.15 11.51 9.55 7.12 4.34 -90.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.55 0.67 0.76 0.80 0.78 -23.66%

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