[HIL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -226.29%
YoY- -105.0%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,732 82,816 92,099 99,608 106,449 112,160 120,629 -24.02%
PBT 573 1,618 2,774 1,327 2,544 3,015 6,390 -79.81%
Tax -3,649 -2,319 -1,791 -1,699 -1,979 -1,967 -2,312 35.37%
NP -3,076 -701 983 -372 565 1,048 4,078 -
-
NP to SH -3,119 -785 931 -610 483 1,640 4,639 -
-
Tax Rate 636.82% 143.33% 64.56% 128.03% 77.79% 65.24% 36.18% -
Total Cost 82,808 83,517 91,116 99,980 105,884 111,112 116,551 -20.29%
-
Net Worth 267,423 274,400 279,399 275,032 286,200 272,800 274,186 -1.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 267,423 274,400 279,399 275,032 286,200 272,800 274,186 -1.64%
NOSH 275,694 279,999 282,222 280,645 289,090 275,555 279,782 -0.97%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.86% -0.85% 1.07% -0.37% 0.53% 0.93% 3.38% -
ROE -1.17% -0.29% 0.33% -0.22% 0.17% 0.60% 1.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.92 29.58 32.63 35.49 36.82 40.70 43.12 -23.28%
EPS -1.13 -0.28 0.33 -0.22 0.17 0.60 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.99 0.98 0.99 0.99 0.98 -0.67%
Adjusted Per Share Value based on latest NOSH - 280,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.03 24.96 27.75 30.02 32.08 33.80 36.35 -24.01%
EPS -0.94 -0.24 0.28 -0.18 0.15 0.49 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8058 0.8269 0.8419 0.8288 0.8624 0.822 0.8262 -1.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.33 0.42 0.41 0.44 0.54 0.34 0.44 -
P/RPS 1.14 1.42 1.26 1.24 1.47 0.84 1.02 7.66%
P/EPS -29.17 -149.81 124.29 -202.43 323.21 57.13 26.54 -
EY -3.43 -0.67 0.80 -0.49 0.31 1.75 3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.41 0.45 0.55 0.34 0.45 -16.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.315 0.35 0.39 0.40 0.56 0.51 0.38 -
P/RPS 1.09 1.18 1.20 1.13 1.52 1.25 0.88 15.26%
P/EPS -27.84 -124.84 118.22 -184.03 335.18 85.69 22.92 -
EY -3.59 -0.80 0.85 -0.54 0.30 1.17 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.39 0.41 0.57 0.52 0.39 -12.30%

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