[HIL] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.43%
YoY- 254.07%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,293 26,440 36,205 40,764 31,364 32,099 31,666 23.20%
PBT 10,697 6,339 5,797 9,472 9,497 7,104 7,624 25.35%
Tax -1,161 -614 -1,074 -1,587 -929 -540 -1,045 7.27%
NP 9,536 5,725 4,723 7,885 8,568 6,564 6,579 28.10%
-
NP to SH 9,701 5,722 4,631 7,864 8,588 6,641 6,543 30.05%
-
Tax Rate 10.85% 9.69% 18.53% 16.75% 9.78% 7.60% 13.71% -
Total Cost 33,757 20,715 31,482 32,879 22,796 25,535 25,087 21.90%
-
Net Worth 248,100 240,044 231,007 225,880 220,025 210,865 203,250 14.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 248,100 240,044 231,007 225,880 220,025 210,865 203,250 14.23%
NOSH 278,764 279,121 278,322 278,865 278,831 279,033 278,425 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.03% 21.65% 13.05% 19.34% 27.32% 20.45% 20.78% -
ROE 3.91% 2.38% 2.00% 3.48% 3.90% 3.15% 3.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.53 9.47 13.01 14.62 11.25 11.50 11.37 23.12%
EPS 3.48 2.05 1.66 2.82 3.08 2.38 2.35 29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.83 0.81 0.7891 0.7557 0.73 14.13%
Adjusted Per Share Value based on latest NOSH - 278,865
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.96 7.92 10.84 12.20 9.39 9.61 9.48 23.20%
EPS 2.90 1.71 1.39 2.35 2.57 1.99 1.96 29.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7427 0.7186 0.6916 0.6762 0.6587 0.6313 0.6085 14.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.25 0.25 0.30 0.35 0.35 0.48 -
P/RPS 2.83 2.64 1.92 2.05 3.11 3.04 4.22 -23.40%
P/EPS 12.64 12.20 15.02 10.64 11.36 14.71 20.43 -27.41%
EY 7.91 8.20 6.66 9.40 8.80 6.80 4.90 37.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.30 0.37 0.44 0.46 0.66 -18.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.66 0.30 0.28 0.28 0.34 0.38 0.38 -
P/RPS 4.25 3.17 2.15 1.92 3.02 3.30 3.34 17.44%
P/EPS 18.97 14.63 16.83 9.93 11.04 15.97 16.17 11.24%
EY 5.27 6.83 5.94 10.07 9.06 6.26 6.18 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.35 0.34 0.35 0.43 0.50 0.52 26.54%

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