[HIL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.36%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 161,988 112,080 69,733 26,440 140,432 104,227 63,463 86.45%
PBT 38,258 27,752 17,036 6,339 31,870 26,073 16,601 74.20%
Tax -2,419 -2,350 -1,775 -614 -4,130 -3,056 -1,469 39.32%
NP 35,839 25,402 15,261 5,725 27,740 23,017 15,132 77.40%
-
NP to SH 35,804 25,553 15,423 5,722 27,724 23,093 15,229 76.53%
-
Tax Rate 6.32% 8.47% 10.42% 9.69% 12.96% 11.72% 8.85% -
Total Cost 126,149 86,678 54,472 20,715 112,692 81,210 48,331 89.24%
-
Net Worth 264,698 256,365 248,218 240,044 231,412 225,637 220,095 13.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,055 - - - - - - -
Div Payout % 25.29% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,698 256,365 248,218 240,044 231,412 225,637 220,095 13.05%
NOSH 278,630 278,658 278,896 279,121 278,809 278,564 278,919 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.12% 22.66% 21.88% 21.65% 19.75% 22.08% 23.84% -
ROE 13.53% 9.97% 6.21% 2.38% 11.98% 10.23% 6.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.14 40.22 25.00 9.47 50.37 37.42 22.75 86.60%
EPS 12.85 9.17 5.53 2.05 9.95 8.29 5.46 76.65%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.86 0.83 0.81 0.7891 13.13%
Adjusted Per Share Value based on latest NOSH - 279,121
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.81 33.77 21.01 7.97 42.32 31.41 19.12 86.46%
EPS 10.79 7.70 4.65 1.72 8.35 6.96 4.59 76.52%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7976 0.7725 0.748 0.7233 0.6973 0.6799 0.6632 13.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.81 0.44 0.25 0.25 0.30 0.35 -
P/RPS 1.43 2.01 1.76 2.64 0.50 0.80 1.54 -4.80%
P/EPS 6.46 8.83 7.96 12.20 2.51 3.62 6.41 0.51%
EY 15.48 11.32 12.57 8.20 39.77 27.63 15.60 -0.51%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.49 0.29 0.30 0.37 0.44 57.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.85 0.86 0.66 0.30 0.28 0.28 0.34 -
P/RPS 1.46 2.14 2.64 3.17 0.56 0.75 1.49 -1.34%
P/EPS 6.61 9.38 11.93 14.63 2.82 3.38 6.23 4.01%
EY 15.12 10.66 8.38 6.83 35.51 29.61 16.06 -3.93%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.74 0.35 0.34 0.35 0.43 62.19%

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