[HIL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -297.32%
YoY- -745.76%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 79,725 76,350 75,328 79,732 82,816 92,099 99,608 -13.78%
PBT 2,263 942 148 573 1,618 2,774 1,327 42.69%
Tax -3,730 -3,574 -3,456 -3,649 -2,319 -1,791 -1,699 68.83%
NP -1,467 -2,632 -3,308 -3,076 -701 983 -372 149.39%
-
NP to SH -1,351 -2,566 -3,251 -3,119 -785 931 -610 69.82%
-
Tax Rate 164.83% 379.41% 2,335.14% 636.82% 143.33% 64.56% 128.03% -
Total Cost 81,192 78,982 78,636 82,808 83,517 91,116 99,980 -12.94%
-
Net Worth 268,229 270,652 269,983 267,423 274,400 279,399 275,032 -1.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 268,229 270,652 269,983 267,423 274,400 279,399 275,032 -1.65%
NOSH 273,703 276,176 278,333 275,694 279,999 282,222 280,645 -1.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.84% -3.45% -4.39% -3.86% -0.85% 1.07% -0.37% -
ROE -0.50% -0.95% -1.20% -1.17% -0.29% 0.33% -0.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.13 27.65 27.06 28.92 29.58 32.63 35.49 -12.32%
EPS -0.49 -0.93 -1.17 -1.13 -0.28 0.33 -0.22 70.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.97 0.97 0.98 0.99 0.98 0.00%
Adjusted Per Share Value based on latest NOSH - 275,694
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.02 23.01 22.70 24.03 24.96 27.75 30.02 -13.80%
EPS -0.41 -0.77 -0.98 -0.94 -0.24 0.28 -0.18 73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8083 0.8156 0.8136 0.8058 0.8269 0.8419 0.8288 -1.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.43 0.36 0.33 0.42 0.41 0.44 -
P/RPS 1.41 1.56 1.33 1.14 1.42 1.26 1.24 8.93%
P/EPS -83.06 -46.28 -30.82 -29.17 -149.81 124.29 -202.43 -44.75%
EY -1.20 -2.16 -3.24 -3.43 -0.67 0.80 -0.49 81.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.37 0.34 0.43 0.41 0.45 -4.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.415 0.42 0.425 0.315 0.35 0.39 0.40 -
P/RPS 1.42 1.52 1.57 1.09 1.18 1.20 1.13 16.43%
P/EPS -84.08 -45.20 -36.39 -27.84 -124.84 118.22 -184.03 -40.65%
EY -1.19 -2.21 -2.75 -3.59 -0.80 0.85 -0.54 69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.32 0.36 0.39 0.41 1.61%

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