[HIL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.0%
YoY- 358.68%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 136,399 93,907 56,597 24,252 81,650 57,953 36,831 138.79%
PBT 26,626 16,430 9,167 3,592 5,518 2,620 966 806.97%
Tax -6,892 -4,318 -2,389 -1,003 -2,858 -2,052 -1,122 234.29%
NP 19,734 12,112 6,778 2,589 2,660 568 -156 -
-
NP to SH 19,718 11,976 6,730 2,592 2,787 676 -63 -
-
Tax Rate 25.88% 26.28% 26.06% 27.92% 51.79% 78.32% 116.15% -
Total Cost 116,665 81,795 49,819 21,663 78,990 57,385 36,987 114.62%
-
Net Worth 290,303 282,113 279,724 275,744 275,161 276,033 308,700 -4.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,147 - - - - - - -
Div Payout % 21.03% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 290,303 282,113 279,724 275,744 275,161 276,033 308,700 -4.00%
NOSH 276,479 276,581 276,954 275,744 277,941 281,666 315,000 -8.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.47% 12.90% 11.98% 10.68% 3.26% 0.98% -0.42% -
ROE 6.79% 4.25% 2.41% 0.94% 1.01% 0.24% -0.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.33 33.95 20.44 8.80 29.38 20.58 11.69 160.45%
EPS 7.13 4.33 2.43 0.94 1.01 0.24 -0.02 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.01 1.00 0.99 0.98 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 275,744
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.10 28.30 17.05 7.31 24.60 17.46 11.10 138.76%
EPS 5.94 3.61 2.03 0.78 0.84 0.20 -0.02 -
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8748 0.8501 0.8429 0.8309 0.8292 0.8318 0.9302 -4.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.665 0.76 0.69 0.625 0.42 0.41 0.43 -
P/RPS 1.35 2.24 3.38 7.11 1.43 1.99 3.68 -48.66%
P/EPS 9.32 17.55 28.40 66.49 41.89 170.83 -2,150.00 -
EY 10.72 5.70 3.52 1.50 2.39 0.59 -0.05 -
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.68 0.63 0.42 0.42 0.44 26.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.81 0.785 0.665 0.59 0.54 0.415 0.42 -
P/RPS 1.64 2.31 3.25 6.71 1.84 2.02 3.59 -40.60%
P/EPS 11.36 18.13 27.37 62.77 53.85 172.92 -2,100.00 -
EY 8.80 5.52 3.65 1.59 1.86 0.58 -0.05 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.66 0.59 0.55 0.42 0.43 47.30%

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