[HIL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -61.97%
YoY- -87.09%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 99,608 106,449 112,160 120,629 134,145 152,671 171,856 -30.46%
PBT 1,327 2,544 3,015 6,390 14,477 24,302 33,698 -88.40%
Tax -1,699 -1,979 -1,967 -2,312 -3,084 -3,889 -3,622 -39.60%
NP -372 565 1,048 4,078 11,393 20,413 30,076 -
-
NP to SH -610 483 1,640 4,639 12,197 21,162 30,032 -
-
Tax Rate 128.03% 77.79% 65.24% 36.18% 21.30% 16.00% 10.75% -
Total Cost 99,980 105,884 111,112 116,551 122,752 132,258 141,780 -20.75%
-
Net Worth 275,032 286,200 272,800 274,186 275,962 274,518 273,303 0.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 9,053 -
Div Payout % - - - - - - 30.15% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 275,032 286,200 272,800 274,186 275,962 274,518 273,303 0.42%
NOSH 280,645 289,090 275,555 279,782 278,750 277,291 278,881 0.42%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.37% 0.53% 0.93% 3.38% 8.49% 13.37% 17.50% -
ROE -0.22% 0.17% 0.60% 1.69% 4.42% 7.71% 10.99% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.49 36.82 40.70 43.12 48.12 55.06 61.62 -30.75%
EPS -0.22 0.17 0.60 1.66 4.38 7.63 10.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.98 0.99 0.99 0.98 0.99 0.99 0.98 0.00%
Adjusted Per Share Value based on latest NOSH - 279,782
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.02 32.08 33.80 36.35 40.42 46.01 51.79 -30.45%
EPS -0.18 0.15 0.49 1.40 3.68 6.38 9.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
NAPS 0.8288 0.8624 0.822 0.8262 0.8316 0.8272 0.8236 0.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.54 0.34 0.44 0.64 0.70 0.77 -
P/RPS 1.24 1.47 0.84 1.02 1.33 1.27 1.25 -0.53%
P/EPS -202.43 323.21 57.13 26.54 14.63 9.17 7.15 -
EY -0.49 0.31 1.75 3.77 6.84 10.90 13.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.22 -
P/NAPS 0.45 0.55 0.34 0.45 0.65 0.71 0.79 -31.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 -
Price 0.40 0.56 0.51 0.38 0.54 0.66 0.74 -
P/RPS 1.13 1.52 1.25 0.88 1.12 1.20 1.20 -3.92%
P/EPS -184.03 335.18 85.69 22.92 12.34 8.65 6.87 -
EY -0.54 0.30 1.17 4.36 8.10 11.56 14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
P/NAPS 0.41 0.57 0.52 0.39 0.55 0.67 0.76 -33.70%

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