[HIL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.54%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 112,160 120,629 134,145 152,671 171,856 178,704 181,738 -27.49%
PBT 3,015 6,390 14,477 24,302 33,698 39,550 42,881 -82.93%
Tax -1,967 -2,312 -3,084 -3,889 -3,622 -3,606 -3,580 -32.89%
NP 1,048 4,078 11,393 20,413 30,076 35,944 39,301 -91.05%
-
NP to SH 1,640 4,639 12,197 21,162 30,032 35,923 39,353 -87.95%
-
Tax Rate 65.24% 36.18% 21.30% 16.00% 10.75% 9.12% 8.35% -
Total Cost 111,112 116,551 122,752 132,258 141,780 142,760 142,437 -15.24%
-
Net Worth 272,800 274,186 275,962 274,518 273,303 273,136 272,855 -0.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 9,053 9,053 9,053 -
Div Payout % - - - - 30.15% 25.20% 23.01% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 272,800 274,186 275,962 274,518 273,303 273,136 272,855 -0.01%
NOSH 275,555 279,782 278,750 277,291 278,881 278,711 278,424 -0.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.93% 3.38% 8.49% 13.37% 17.50% 20.11% 21.63% -
ROE 0.60% 1.69% 4.42% 7.71% 10.99% 13.15% 14.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.70 43.12 48.12 55.06 61.62 64.12 65.27 -26.99%
EPS 0.60 1.66 4.38 7.63 10.77 12.89 14.13 -87.80%
DPS 0.00 0.00 0.00 0.00 3.25 3.25 3.25 -
NAPS 0.99 0.98 0.99 0.99 0.98 0.98 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 277,291
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.80 36.35 40.42 46.01 51.79 53.85 54.76 -27.48%
EPS 0.49 1.40 3.68 6.38 9.05 10.82 11.86 -88.02%
DPS 0.00 0.00 0.00 0.00 2.73 2.73 2.73 -
NAPS 0.822 0.8262 0.8316 0.8272 0.8236 0.8231 0.8222 -0.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.44 0.64 0.70 0.77 0.86 0.88 -
P/RPS 0.84 1.02 1.33 1.27 1.25 1.34 1.35 -27.09%
P/EPS 57.13 26.54 14.63 9.17 7.15 6.67 6.23 337.52%
EY 1.75 3.77 6.84 10.90 13.99 14.99 16.06 -77.15%
DY 0.00 0.00 0.00 0.00 4.22 3.78 3.69 -
P/NAPS 0.34 0.45 0.65 0.71 0.79 0.88 0.90 -47.71%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 0.51 0.38 0.54 0.66 0.74 0.78 0.76 -
P/RPS 1.25 0.88 1.12 1.20 1.20 1.22 1.16 5.10%
P/EPS 85.69 22.92 12.34 8.65 6.87 6.05 5.38 531.97%
EY 1.17 4.36 8.10 11.56 14.55 16.52 18.60 -84.15%
DY 0.00 0.00 0.00 0.00 4.39 4.17 4.28 -
P/NAPS 0.52 0.39 0.55 0.67 0.76 0.80 0.78 -23.66%

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