[HIL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.31%
YoY- 88.82%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 161,832 148,285 146,702 134,773 140,432 144,919 126,965 17.50%
PBT 38,307 33,549 32,305 31,105 31,870 33,819 27,305 25.24%
Tax -2,419 -3,424 -4,436 -4,204 -4,130 -4,277 -3,445 -20.94%
NP 35,888 30,125 27,869 26,901 27,740 29,542 23,860 31.17%
-
NP to SH 35,887 30,184 27,918 26,805 27,724 29,627 23,984 30.72%
-
Tax Rate 6.31% 10.21% 13.73% 13.52% 12.96% 12.65% 12.62% -
Total Cost 125,944 118,160 118,833 107,872 112,692 115,377 103,105 14.22%
-
Net Worth 264,631 256,738 248,100 240,044 231,007 225,880 220,025 13.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,053 - - - - - - -
Div Payout % 25.23% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,631 256,738 248,100 240,044 231,007 225,880 220,025 13.05%
NOSH 278,559 279,063 278,764 279,121 278,322 278,865 278,831 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.18% 20.32% 19.00% 19.96% 19.75% 20.39% 18.79% -
ROE 13.56% 11.76% 11.25% 11.17% 12.00% 13.12% 10.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.10 53.14 52.63 48.28 50.46 51.97 45.53 17.59%
EPS 12.88 10.82 10.01 9.60 9.96 10.62 8.60 30.80%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.86 0.83 0.81 0.7891 13.13%
Adjusted Per Share Value based on latest NOSH - 279,121
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.45 44.39 43.92 40.35 42.04 43.38 38.01 17.50%
EPS 10.74 9.04 8.36 8.02 8.30 8.87 7.18 30.69%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.7686 0.7427 0.7186 0.6916 0.6762 0.6587 13.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.81 0.44 0.25 0.25 0.30 0.35 -
P/RPS 1.43 1.52 0.84 0.52 0.50 0.58 0.77 50.91%
P/EPS 6.44 7.49 4.39 2.60 2.51 2.82 4.07 35.67%
EY 15.52 13.35 22.76 38.41 39.84 35.41 24.58 -26.33%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.49 0.29 0.30 0.37 0.44 57.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.85 0.86 0.66 0.30 0.28 0.28 0.34 -
P/RPS 1.46 1.62 1.25 0.62 0.55 0.54 0.75 55.71%
P/EPS 6.60 7.95 6.59 3.12 2.81 2.64 3.95 40.67%
EY 15.16 12.58 15.17 32.01 35.58 37.94 25.30 -28.85%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.74 0.35 0.34 0.35 0.43 62.19%

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