[HIL] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -84.77%
YoY- -97.57%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 24,337 27,030 26,743 27,820 30,567 35,499 40,259 -28.44%
PBT 701 1,489 -721 1,088 1,159 4,864 7,366 -79.06%
Tax -349 -246 -415 -970 -336 -591 -1,187 -55.68%
NP 352 1,243 -1,136 118 823 4,273 6,179 -85.11%
-
NP to SH 318 1,240 -1,287 223 1,464 4,239 6,271 -86.22%
-
Tax Rate 49.79% 16.52% - 89.15% 28.99% 12.15% 16.11% -
Total Cost 23,985 25,787 27,879 27,702 29,744 31,226 34,080 -20.82%
-
Net Worth 286,200 272,800 274,186 275,962 274,518 273,303 273,136 3.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 286,200 272,800 274,186 275,962 274,518 273,303 273,136 3.15%
NOSH 289,090 275,555 279,782 278,750 277,291 278,881 278,711 2.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.45% 4.60% -4.25% 0.42% 2.69% 12.04% 15.35% -
ROE 0.11% 0.45% -0.47% 0.08% 0.53% 1.55% 2.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.42 9.81 9.56 9.98 11.02 12.73 14.44 -30.13%
EPS 0.11 0.45 -0.46 0.08 0.53 1.52 2.25 -86.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.98 0.99 0.99 0.98 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 278,750
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.33 8.15 8.06 8.38 9.21 10.70 12.13 -28.45%
EPS 0.10 0.37 -0.39 0.07 0.44 1.28 1.89 -85.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.822 0.8262 0.8316 0.8272 0.8236 0.8231 3.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.34 0.44 0.64 0.70 0.77 0.86 -
P/RPS 6.41 3.47 4.60 6.41 6.35 6.05 5.95 5.07%
P/EPS 490.91 75.56 -95.65 800.00 132.58 50.66 38.22 445.91%
EY 0.20 1.32 -1.05 0.13 0.75 1.97 2.62 -81.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.34 0.45 0.65 0.71 0.79 0.88 -26.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.56 0.51 0.38 0.54 0.66 0.74 0.78 -
P/RPS 6.65 5.20 3.98 5.41 5.99 5.81 5.40 14.84%
P/EPS 509.09 113.33 -82.61 675.00 125.01 48.68 34.67 496.71%
EY 0.20 0.88 -1.21 0.15 0.80 2.05 2.88 -83.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.39 0.55 0.67 0.76 0.80 -20.17%

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