[HIL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.4%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,629 134,145 152,671 171,856 178,704 181,738 161,832 -17.83%
PBT 6,390 14,477 24,302 33,698 39,550 42,881 38,307 -69.79%
Tax -2,312 -3,084 -3,889 -3,622 -3,606 -3,580 -2,419 -2.97%
NP 4,078 11,393 20,413 30,076 35,944 39,301 35,888 -76.63%
-
NP to SH 4,639 12,197 21,162 30,032 35,923 39,353 35,887 -74.52%
-
Tax Rate 36.18% 21.30% 16.00% 10.75% 9.12% 8.35% 6.31% -
Total Cost 116,551 122,752 132,258 141,780 142,760 142,437 125,944 -5.04%
-
Net Worth 274,186 275,962 274,518 273,303 273,136 272,855 264,631 2.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 9,053 9,053 9,053 9,053 -
Div Payout % - - - 30.15% 25.20% 23.01% 25.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 274,186 275,962 274,518 273,303 273,136 272,855 264,631 2.39%
NOSH 279,782 278,750 277,291 278,881 278,711 278,424 278,559 0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.38% 8.49% 13.37% 17.50% 20.11% 21.63% 22.18% -
ROE 1.69% 4.42% 7.71% 10.99% 13.15% 14.42% 13.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.12 48.12 55.06 61.62 64.12 65.27 58.10 -18.07%
EPS 1.66 4.38 7.63 10.77 12.89 14.13 12.88 -74.58%
DPS 0.00 0.00 0.00 3.25 3.25 3.25 3.25 -
NAPS 0.98 0.99 0.99 0.98 0.98 0.98 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 278,881
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.35 40.42 46.01 51.79 53.85 54.76 48.77 -17.83%
EPS 1.40 3.68 6.38 9.05 10.82 11.86 10.81 -74.49%
DPS 0.00 0.00 0.00 2.73 2.73 2.73 2.73 -
NAPS 0.8262 0.8316 0.8272 0.8236 0.8231 0.8222 0.7974 2.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.44 0.64 0.70 0.77 0.86 0.88 0.83 -
P/RPS 1.02 1.33 1.27 1.25 1.34 1.35 1.43 -20.21%
P/EPS 26.54 14.63 9.17 7.15 6.67 6.23 6.44 157.71%
EY 3.77 6.84 10.90 13.99 14.99 16.06 15.52 -61.16%
DY 0.00 0.00 0.00 4.22 3.78 3.69 3.92 -
P/NAPS 0.45 0.65 0.71 0.79 0.88 0.90 0.87 -35.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.38 0.54 0.66 0.74 0.78 0.76 0.85 -
P/RPS 0.88 1.12 1.20 1.20 1.22 1.16 1.46 -28.71%
P/EPS 22.92 12.34 8.65 6.87 6.05 5.38 6.60 129.84%
EY 4.36 8.10 11.56 14.55 16.52 18.60 15.16 -56.52%
DY 0.00 0.00 0.00 4.39 4.17 4.28 3.82 -
P/NAPS 0.39 0.55 0.67 0.76 0.80 0.78 0.89 -42.39%

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