[HIL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.86%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 91,404 120,412 113,194 73,662 80,426 109,126 173,210 -10.09%
PBT 15,714 24,240 18,334 1,932 1,194 734 36,558 -13.11%
Tax -5,386 -7,114 -4,778 -2,244 -2,394 -2,770 -5,924 -1.57%
NP 10,328 17,126 13,556 -312 -1,200 -2,036 30,634 -16.56%
-
NP to SH 10,308 16,936 13,460 -126 -1,232 -2,128 30,918 -16.71%
-
Tax Rate 34.28% 29.35% 26.06% 116.15% 200.50% 377.38% 16.20% -
Total Cost 81,076 103,286 99,638 73,974 81,626 111,162 142,576 -8.97%
-
Net Worth 307,577 298,870 279,724 308,700 277,200 274,400 272,969 2.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 307,577 298,870 279,724 308,700 277,200 274,400 272,969 2.00%
NOSH 277,096 276,732 276,954 315,000 280,000 280,000 278,540 -0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.30% 14.22% 11.98% -0.42% -1.49% -1.87% 17.69% -
ROE 3.35% 5.67% 4.81% -0.04% -0.44% -0.78% 11.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.99 43.51 40.87 23.38 28.72 38.97 62.18 -10.01%
EPS 3.72 6.12 4.86 -0.04 -0.44 -0.76 11.10 -16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.01 0.98 0.99 0.98 0.98 2.09%
Adjusted Per Share Value based on latest NOSH - 276,176
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.54 36.28 34.11 22.20 24.24 32.88 52.19 -10.09%
EPS 3.11 5.10 4.06 -0.04 -0.37 -0.64 9.32 -16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9268 0.9006 0.8429 0.9302 0.8353 0.8269 0.8226 2.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.755 0.69 0.43 0.41 0.44 0.86 -
P/RPS 2.29 1.74 1.69 1.84 1.43 1.13 1.38 8.79%
P/EPS 20.30 12.34 14.20 -1,075.00 -93.18 -57.89 7.75 17.39%
EY 4.93 8.11 7.04 -0.09 -1.07 -1.73 12.91 -14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.68 0.44 0.41 0.45 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.88 0.57 0.665 0.42 0.39 0.38 0.78 -
P/RPS 2.67 1.31 1.63 1.80 1.36 0.98 1.25 13.47%
P/EPS 23.66 9.31 13.68 -1,050.00 -88.64 -50.00 7.03 22.39%
EY 4.23 10.74 7.31 -0.10 -1.13 -2.00 14.23 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.53 0.66 0.43 0.39 0.39 0.80 -0.20%

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