[HIL] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.54%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 46,346 49,908 42,347 43,293 26,440 36,205 40,764 8.94%
PBT 10,913 10,506 10,716 10,697 6,339 5,797 9,472 9.91%
Tax -1,775 -69 -575 -1,161 -614 -1,074 -1,587 7.75%
NP 9,138 10,437 10,141 9,536 5,725 4,723 7,885 10.34%
-
NP to SH 9,188 10,251 10,130 9,701 5,722 4,631 7,864 10.94%
-
Tax Rate 16.27% 0.66% 5.37% 10.85% 9.69% 18.53% 16.75% -
Total Cost 37,208 39,471 32,206 33,757 20,715 31,482 32,879 8.60%
-
Net Worth 272,855 264,631 256,738 248,100 240,044 231,007 225,880 13.43%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,053 - - - - - -
Div Payout % - 88.32% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 272,855 264,631 256,738 248,100 240,044 231,007 225,880 13.43%
NOSH 278,424 278,559 279,063 278,764 279,121 278,322 278,865 -0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.72% 20.91% 23.95% 22.03% 21.65% 13.05% 19.34% -
ROE 3.37% 3.87% 3.95% 3.91% 2.38% 2.00% 3.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.65 17.92 15.17 15.53 9.47 13.01 14.62 9.06%
EPS 3.30 3.68 3.63 3.48 2.05 1.66 2.82 11.05%
DPS 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.92 0.89 0.86 0.83 0.81 13.55%
Adjusted Per Share Value based on latest NOSH - 278,764
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.97 15.04 12.76 13.05 7.97 10.91 12.28 8.98%
EPS 2.77 3.09 3.05 2.92 1.72 1.40 2.37 10.96%
DPS 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8222 0.7974 0.7736 0.7476 0.7233 0.6961 0.6807 13.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.83 0.81 0.44 0.25 0.25 0.30 -
P/RPS 5.29 4.63 5.34 2.83 2.64 1.92 2.05 88.24%
P/EPS 26.67 22.55 22.31 12.64 12.20 15.02 10.64 84.62%
EY 3.75 4.43 4.48 7.91 8.20 6.66 9.40 -45.83%
DY 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.88 0.49 0.29 0.30 0.37 80.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 -
Price 0.76 0.85 0.86 0.66 0.30 0.28 0.28 -
P/RPS 4.57 4.74 5.67 4.25 3.17 2.15 1.92 78.36%
P/EPS 23.03 23.10 23.69 18.97 14.63 16.83 9.93 75.30%
EY 4.34 4.33 4.22 5.27 6.83 5.94 10.07 -42.97%
DY 0.00 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.93 0.74 0.35 0.34 0.35 70.69%

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