[HIL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -64.65%
YoY- -94.54%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 92,099 99,608 106,449 112,160 120,629 134,145 152,671 -28.62%
PBT 2,774 1,327 2,544 3,015 6,390 14,477 24,302 -76.49%
Tax -1,791 -1,699 -1,979 -1,967 -2,312 -3,084 -3,889 -40.39%
NP 983 -372 565 1,048 4,078 11,393 20,413 -86.78%
-
NP to SH 931 -610 483 1,640 4,639 12,197 21,162 -87.56%
-
Tax Rate 64.56% 128.03% 77.79% 65.24% 36.18% 21.30% 16.00% -
Total Cost 91,116 99,980 105,884 111,112 116,551 122,752 132,258 -22.01%
-
Net Worth 279,399 275,032 286,200 272,800 274,186 275,962 274,518 1.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 279,399 275,032 286,200 272,800 274,186 275,962 274,518 1.18%
NOSH 282,222 280,645 289,090 275,555 279,782 278,750 277,291 1.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.07% -0.37% 0.53% 0.93% 3.38% 8.49% 13.37% -
ROE 0.33% -0.22% 0.17% 0.60% 1.69% 4.42% 7.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.63 35.49 36.82 40.70 43.12 48.12 55.06 -29.46%
EPS 0.33 -0.22 0.17 0.60 1.66 4.38 7.63 -87.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.99 0.98 0.99 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 275,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.75 30.02 32.08 33.80 36.35 40.42 46.01 -28.63%
EPS 0.28 -0.18 0.15 0.49 1.40 3.68 6.38 -87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.8288 0.8624 0.822 0.8262 0.8316 0.8272 1.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.44 0.54 0.34 0.44 0.64 0.70 -
P/RPS 1.26 1.24 1.47 0.84 1.02 1.33 1.27 -0.52%
P/EPS 124.29 -202.43 323.21 57.13 26.54 14.63 9.17 469.37%
EY 0.80 -0.49 0.31 1.75 3.77 6.84 10.90 -82.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.34 0.45 0.65 0.71 -30.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 27/05/11 25/02/11 -
Price 0.39 0.40 0.56 0.51 0.38 0.54 0.66 -
P/RPS 1.20 1.13 1.52 1.25 0.88 1.12 1.20 0.00%
P/EPS 118.22 -184.03 335.18 85.69 22.92 12.34 8.65 472.54%
EY 0.85 -0.54 0.30 1.17 4.36 8.10 11.56 -82.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.57 0.52 0.39 0.55 0.67 -30.30%

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