[HIL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 185.66%
YoY- 204.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,310 32,345 24,252 23,697 21,122 20,256 16,575 71.67%
PBT 7,263 5,575 3,592 2,898 1,654 1,520 -554 -
Tax -1,929 -1,386 -1,003 -806 -930 -625 -497 146.76%
NP 5,334 4,189 2,589 2,092 724 895 -1,051 -
-
NP to SH 5,246 4,138 2,592 2,111 739 939 -1,002 -
-
Tax Rate 26.56% 24.86% 27.92% 27.81% 56.23% 41.12% - -
Total Cost 31,976 28,156 21,663 21,605 20,398 19,361 17,626 48.69%
-
Net Worth 281,627 278,625 275,744 274,026 268,229 270,652 269,983 2.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 281,627 278,625 275,744 274,026 268,229 270,652 269,983 2.85%
NOSH 276,105 275,866 275,744 276,794 273,703 276,176 278,333 -0.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.30% 12.95% 10.68% 8.83% 3.43% 4.42% -6.34% -
ROE 1.86% 1.49% 0.94% 0.77% 0.28% 0.35% -0.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.51 11.72 8.80 8.56 7.72 7.33 5.96 72.47%
EPS 1.90 1.50 0.94 0.76 0.27 0.34 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.99 0.98 0.98 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 276,794
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.17 9.68 7.26 7.09 6.32 6.06 4.96 71.72%
EPS 1.57 1.24 0.78 0.63 0.22 0.28 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8431 0.8341 0.8255 0.8203 0.803 0.8102 0.8082 2.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.69 0.625 0.42 0.41 0.43 0.36 -
P/RPS 5.62 5.88 7.11 4.91 5.31 5.86 6.05 -4.79%
P/EPS 40.00 46.00 66.49 55.07 151.85 126.47 -100.00 -
EY 2.50 2.17 1.50 1.82 0.66 0.79 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.63 0.42 0.42 0.44 0.37 60.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 30/05/13 -
Price 0.785 0.665 0.59 0.54 0.415 0.42 0.425 -
P/RPS 5.81 5.67 6.71 6.31 5.38 5.73 7.14 -12.82%
P/EPS 41.32 44.33 62.77 70.80 153.70 123.53 -118.06 -
EY 2.42 2.26 1.59 1.41 0.65 0.81 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.59 0.55 0.42 0.43 0.44 45.17%

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