[HIL] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 128.96%
YoY- 296.28%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 136,399 117,604 101,416 89,327 81,650 79,725 76,350 47.07%
PBT 26,626 19,328 13,719 9,664 5,518 2,263 942 822.27%
Tax -6,892 -5,124 -4,125 -3,364 -2,858 -3,730 -3,574 54.74%
NP 19,734 14,204 9,594 6,300 2,660 -1,467 -2,632 -
-
NP to SH 19,718 14,087 9,580 6,381 2,787 -1,351 -2,566 -
-
Tax Rate 25.88% 26.51% 30.07% 34.81% 51.79% 164.83% 379.41% -
Total Cost 116,665 103,400 91,822 83,027 78,990 81,192 78,982 29.60%
-
Net Worth 290,137 281,627 278,625 275,744 274,026 268,229 270,652 4.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,144 - - - - - - -
Div Payout % 21.02% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 290,137 281,627 278,625 275,744 274,026 268,229 270,652 4.73%
NOSH 276,321 276,105 275,866 275,744 276,794 273,703 276,176 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.47% 12.08% 9.46% 7.05% 3.26% -1.84% -3.45% -
ROE 6.80% 5.00% 3.44% 2.31% 1.02% -0.50% -0.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.36 42.59 36.76 32.39 29.50 29.13 27.65 47.00%
EPS 7.14 5.10 3.47 2.31 1.01 -0.49 -0.93 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.01 1.00 0.99 0.98 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 275,744
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.83 35.21 30.36 26.74 24.44 23.87 22.86 47.05%
EPS 5.90 4.22 2.87 1.91 0.83 -0.40 -0.77 -
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8686 0.8431 0.8341 0.8255 0.8203 0.803 0.8102 4.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.665 0.76 0.69 0.625 0.42 0.41 0.43 -
P/RPS 1.35 1.78 1.88 1.93 1.42 1.41 1.56 -9.16%
P/EPS 9.32 14.90 19.87 27.01 41.71 -83.06 -46.28 -
EY 10.73 6.71 5.03 3.70 2.40 -1.20 -2.16 -
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.68 0.63 0.42 0.42 0.44 26.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.81 0.785 0.665 0.59 0.54 0.415 0.42 -
P/RPS 1.64 1.84 1.81 1.82 1.83 1.42 1.52 5.18%
P/EPS 11.35 15.39 19.15 25.50 53.63 -84.08 -45.20 -
EY 8.81 6.50 5.22 3.92 1.86 -1.19 -2.21 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.66 0.59 0.55 0.42 0.43 47.30%

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