[HIL] QoQ TTM 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- 4.15%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 181,738 161,832 148,285 146,702 134,773 140,432 144,919 16.30%
PBT 42,881 38,307 33,549 32,305 31,105 31,870 33,819 17.16%
Tax -3,580 -2,419 -3,424 -4,436 -4,204 -4,130 -4,277 -11.19%
NP 39,301 35,888 30,125 27,869 26,901 27,740 29,542 20.98%
-
NP to SH 39,353 35,887 30,184 27,918 26,805 27,724 29,627 20.85%
-
Tax Rate 8.35% 6.31% 10.21% 13.73% 13.52% 12.96% 12.65% -
Total Cost 142,437 125,944 118,160 118,833 107,872 112,692 115,377 15.09%
-
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 9,053 - - - - - -
Div Payout % 23.01% 25.23% - - - - - -
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 21.63% 22.18% 20.32% 19.00% 19.96% 19.75% 20.39% -
ROE 14.42% 13.56% 11.76% 11.25% 11.17% 12.00% 13.12% -
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 65.27 58.10 53.14 52.63 48.28 50.46 51.97 16.42%
EPS 14.13 12.88 10.82 10.01 9.60 9.96 10.62 20.99%
DPS 3.25 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 54.41 48.45 44.39 43.92 40.35 42.04 43.38 16.31%
EPS 11.78 10.74 9.04 8.36 8.02 8.30 8.87 20.84%
DPS 2.71 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8168 0.7922 0.7686 0.7427 0.7186 0.6916 0.6762 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 1.35 1.43 1.52 0.84 0.52 0.50 0.58 75.72%
P/EPS 6.23 6.44 7.49 4.39 2.60 2.51 2.82 69.70%
EY 16.06 15.52 13.35 22.76 38.41 39.84 35.41 -40.99%
DY 3.69 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 1.16 1.46 1.62 1.25 0.62 0.55 0.54 66.56%
P/EPS 5.38 6.60 7.95 6.59 3.12 2.81 2.64 60.80%
EY 18.60 15.16 12.58 15.17 32.01 35.58 37.94 -37.85%
DY 4.28 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