[HIL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.96%
YoY- 256.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 105,930 152,671 161,988 140,432 88,062 81,332 72,504 6.51%
PBT 2,557 24,302 38,258 31,870 9,972 11,315 15,016 -25.54%
Tax -1,980 -3,889 -2,419 -4,130 -2,164 -2,215 -2,190 -1.66%
NP 577 20,413 35,839 27,740 7,808 9,100 12,826 -40.34%
-
NP to SH 494 21,162 35,804 27,724 7,767 9,101 12,703 -41.77%
-
Tax Rate 77.43% 16.00% 6.32% 12.96% 21.70% 19.58% 14.58% -
Total Cost 105,353 132,258 126,149 112,692 80,254 72,232 59,678 9.93%
-
Net Worth 271,699 275,744 264,698 231,412 200,350 185,807 173,694 7.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 9,055 - - - - -
Div Payout % - - 25.29% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 271,699 275,744 264,698 231,412 200,350 185,807 173,694 7.73%
NOSH 274,444 278,529 278,630 278,809 274,452 261,700 259,244 0.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.54% 13.37% 22.12% 19.75% 8.87% 11.19% 17.69% -
ROE 0.18% 7.67% 13.53% 11.98% 3.88% 4.90% 7.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.60 54.81 58.14 50.37 32.09 31.08 27.97 5.51%
EPS 0.18 7.59 12.85 9.95 2.83 3.48 4.90 -42.32%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.95 0.83 0.73 0.71 0.67 6.72%
Adjusted Per Share Value based on latest NOSH - 278,322
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.92 46.01 48.81 42.32 26.54 24.51 21.85 6.51%
EPS 0.15 6.38 10.79 8.35 2.34 2.74 3.83 -41.71%
DPS 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.8187 0.8309 0.7976 0.6973 0.6037 0.5599 0.5234 7.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.54 0.70 0.83 0.25 0.48 0.40 0.20 -
P/RPS 1.40 1.28 1.43 0.50 1.50 1.29 0.72 11.71%
P/EPS 300.00 9.21 6.46 2.51 16.96 11.50 4.08 104.61%
EY 0.33 10.85 15.48 39.77 5.90 8.69 24.50 -51.20%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.87 0.30 0.66 0.56 0.30 10.62%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 26/02/07 27/02/06 -
Price 0.56 0.66 0.85 0.28 0.38 0.52 0.36 -
P/RPS 1.45 1.20 1.46 0.56 1.18 1.67 1.29 1.96%
P/EPS 311.11 8.69 6.61 2.82 13.43 14.95 7.35 86.62%
EY 0.32 11.51 15.12 35.51 7.45 6.69 13.61 -46.46%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.89 0.34 0.52 0.73 0.54 0.90%

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