[HIL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.12%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 178,704 181,738 161,832 148,285 146,702 134,773 140,432 17.48%
PBT 39,550 42,881 38,307 33,549 32,305 31,105 31,870 15.52%
Tax -3,606 -3,580 -2,419 -3,424 -4,436 -4,204 -4,130 -8.67%
NP 35,944 39,301 35,888 30,125 27,869 26,901 27,740 18.91%
-
NP to SH 35,923 39,353 35,887 30,184 27,918 26,805 27,724 18.90%
-
Tax Rate 9.12% 8.35% 6.31% 10.21% 13.73% 13.52% 12.96% -
Total Cost 142,760 142,437 125,944 118,160 118,833 107,872 112,692 17.12%
-
Net Worth 273,136 272,855 264,631 256,738 248,100 240,044 231,007 11.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,053 9,053 9,053 - - - - -
Div Payout % 25.20% 23.01% 25.23% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 273,136 272,855 264,631 256,738 248,100 240,044 231,007 11.84%
NOSH 278,711 278,424 278,559 279,063 278,764 279,121 278,322 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.11% 21.63% 22.18% 20.32% 19.00% 19.96% 19.75% -
ROE 13.15% 14.42% 13.56% 11.76% 11.25% 11.17% 12.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.12 65.27 58.10 53.14 52.63 48.28 50.46 17.36%
EPS 12.89 14.13 12.88 10.82 10.01 9.60 9.96 18.81%
DPS 3.25 3.25 3.25 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.95 0.92 0.89 0.86 0.83 11.74%
Adjusted Per Share Value based on latest NOSH - 279,063
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.50 54.41 48.45 44.39 43.92 40.35 42.04 17.48%
EPS 10.75 11.78 10.74 9.04 8.36 8.02 8.30 18.87%
DPS 2.71 2.71 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8177 0.8168 0.7922 0.7686 0.7427 0.7186 0.6916 11.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.88 0.83 0.81 0.44 0.25 0.25 -
P/RPS 1.34 1.35 1.43 1.52 0.84 0.52 0.50 93.28%
P/EPS 6.67 6.23 6.44 7.49 4.39 2.60 2.51 92.19%
EY 14.99 16.06 15.52 13.35 22.76 38.41 39.84 -47.97%
DY 3.78 3.69 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.87 0.88 0.49 0.29 0.30 105.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.78 0.76 0.85 0.86 0.66 0.30 0.28 -
P/RPS 1.22 1.16 1.46 1.62 1.25 0.62 0.55 70.33%
P/EPS 6.05 5.38 6.60 7.95 6.59 3.12 2.81 66.97%
EY 16.52 18.60 15.16 12.58 15.17 32.01 35.58 -40.12%
DY 4.17 4.28 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.89 0.93 0.74 0.35 0.34 77.18%

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