[HIL] YoY Annual (Unaudited) 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
YoY- -731.38%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,113 136,399 81,650 79,732 105,930 152,671 161,988 -4.86%
PBT 24,836 26,626 5,518 573 2,557 24,302 38,258 -6.94%
Tax -7,615 -6,892 -2,858 -3,649 -1,980 -3,889 -2,419 21.05%
NP 17,221 19,734 2,660 -3,076 577 20,413 35,839 -11.49%
-
NP to SH 17,232 19,718 2,787 -3,119 494 21,162 35,804 -11.46%
-
Tax Rate 30.66% 25.88% 51.79% 636.82% 77.43% 16.00% 6.32% -
Total Cost 102,892 116,665 78,990 82,808 105,353 132,258 126,149 -3.33%
-
Net Worth 309,788 290,303 275,161 268,890 271,699 275,744 264,698 2.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,148 4,147 - - - - 9,055 -12.19%
Div Payout % 24.08% 21.03% - - - - 25.29% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 309,788 290,303 275,161 268,890 271,699 275,744 264,698 2.65%
NOSH 276,597 276,479 277,941 277,207 274,444 278,529 278,630 -0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.34% 14.47% 3.26% -3.86% 0.54% 13.37% 22.12% -
ROE 5.56% 6.79% 1.01% -1.16% 0.18% 7.67% 13.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.43 49.33 29.38 28.76 38.60 54.81 58.14 -4.74%
EPS 6.23 7.13 1.01 -1.13 0.18 7.59 12.85 -11.36%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 3.25 -12.08%
NAPS 1.12 1.05 0.99 0.97 0.99 0.99 0.95 2.78%
Adjusted Per Share Value based on latest NOSH - 275,694
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.19 41.10 24.60 24.03 31.92 46.01 48.81 -4.86%
EPS 5.19 5.94 0.84 -0.94 0.15 6.38 10.79 -11.47%
DPS 1.25 1.25 0.00 0.00 0.00 0.00 2.73 -12.20%
NAPS 0.9335 0.8748 0.8292 0.8103 0.8187 0.8309 0.7976 2.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.84 0.665 0.42 0.33 0.54 0.70 0.83 -
P/RPS 1.93 1.35 1.43 1.15 1.40 1.28 1.43 5.12%
P/EPS 13.48 9.32 41.89 -29.33 300.00 9.21 6.46 13.03%
EY 7.42 10.72 2.39 -3.41 0.33 10.85 15.48 -11.52%
DY 1.79 2.26 0.00 0.00 0.00 0.00 3.92 -12.24%
P/NAPS 0.75 0.63 0.42 0.34 0.55 0.71 0.87 -2.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.715 0.81 0.54 0.315 0.56 0.66 0.85 -
P/RPS 1.65 1.64 1.84 1.10 1.45 1.20 1.46 2.05%
P/EPS 11.48 11.36 53.85 -28.00 311.11 8.69 6.61 9.63%
EY 8.71 8.80 1.86 -3.57 0.32 11.51 15.12 -8.77%
DY 2.10 1.85 0.00 0.00 0.00 0.00 3.82 -9.48%
P/NAPS 0.64 0.77 0.55 0.32 0.57 0.67 0.89 -5.34%

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