[HIL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 50.57%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,697 21,122 20,256 16,575 21,772 17,747 19,234 14.88%
PBT 2,898 1,654 1,520 -554 -357 333 726 151.00%
Tax -806 -930 -625 -497 -1,678 -774 -507 36.09%
NP 2,092 724 895 -1,051 -2,035 -441 219 348.35%
-
NP to SH 2,111 739 939 -1,002 -2,027 -476 254 308.72%
-
Tax Rate 27.81% 56.23% 41.12% - - 232.43% 69.83% -
Total Cost 21,605 20,398 19,361 17,626 23,807 18,188 19,015 8.86%
-
Net Worth 274,026 268,229 270,652 269,983 267,423 274,400 279,399 -1.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 274,026 268,229 270,652 269,983 267,423 274,400 279,399 -1.28%
NOSH 276,794 273,703 276,176 278,333 275,694 279,999 282,222 -1.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.83% 3.43% 4.42% -6.34% -9.35% -2.48% 1.14% -
ROE 0.77% 0.28% 0.35% -0.37% -0.76% -0.17% 0.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.56 7.72 7.33 5.96 7.90 6.34 6.82 16.30%
EPS 0.76 0.27 0.34 -0.36 -0.73 -0.17 0.09 313.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.98 0.97 0.97 0.98 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 278,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.14 6.36 6.10 4.99 6.56 5.35 5.80 14.81%
EPS 0.64 0.22 0.28 -0.30 -0.61 -0.14 0.08 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8257 0.8083 0.8156 0.8136 0.8058 0.8269 0.8419 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.42 0.41 0.43 0.36 0.33 0.42 0.41 -
P/RPS 4.91 5.31 5.86 6.05 4.18 6.63 6.02 -12.67%
P/EPS 55.07 151.85 126.47 -100.00 -44.88 -247.06 455.56 -75.45%
EY 1.82 0.66 0.79 -1.00 -2.23 -0.40 0.22 307.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.44 0.37 0.34 0.43 0.41 1.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.54 0.415 0.42 0.425 0.315 0.35 0.39 -
P/RPS 6.31 5.38 5.73 7.14 3.99 5.52 5.72 6.74%
P/EPS 70.80 153.70 123.53 -118.06 -42.84 -205.88 433.33 -70.01%
EY 1.41 0.65 0.81 -0.85 -2.33 -0.49 0.23 233.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.43 0.44 0.32 0.36 0.39 25.67%

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