[HIL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.09%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,732 105,930 152,671 161,988 140,432 88,062 81,332 -0.33%
PBT 573 2,557 24,302 38,258 31,870 9,972 11,315 -39.14%
Tax -3,649 -1,980 -3,889 -2,419 -4,130 -2,164 -2,215 8.66%
NP -3,076 577 20,413 35,839 27,740 7,808 9,100 -
-
NP to SH -3,119 494 21,162 35,804 27,724 7,767 9,101 -
-
Tax Rate 636.82% 77.43% 16.00% 6.32% 12.96% 21.70% 19.58% -
Total Cost 82,808 105,353 132,258 126,149 112,692 80,254 72,232 2.30%
-
Net Worth 268,890 271,699 275,744 264,698 231,412 200,350 185,807 6.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 9,055 - - - -
Div Payout % - - - 25.29% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 268,890 271,699 275,744 264,698 231,412 200,350 185,807 6.34%
NOSH 277,207 274,444 278,529 278,630 278,809 274,452 261,700 0.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.86% 0.54% 13.37% 22.12% 19.75% 8.87% 11.19% -
ROE -1.16% 0.18% 7.67% 13.53% 11.98% 3.88% 4.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.76 38.60 54.81 58.14 50.37 32.09 31.08 -1.28%
EPS -1.13 0.18 7.59 12.85 9.95 2.83 3.48 -
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.99 0.95 0.83 0.73 0.71 5.33%
Adjusted Per Share Value based on latest NOSH - 278,559
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.87 31.71 45.70 48.49 42.04 26.36 24.35 -0.33%
EPS -0.93 0.15 6.34 10.72 8.30 2.33 2.72 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.805 0.8134 0.8255 0.7924 0.6928 0.5998 0.5562 6.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.33 0.54 0.70 0.83 0.25 0.48 0.40 -
P/RPS 1.15 1.40 1.28 1.43 0.50 1.50 1.29 -1.89%
P/EPS -29.33 300.00 9.21 6.46 2.51 16.96 11.50 -
EY -3.41 0.33 10.85 15.48 39.77 5.90 8.69 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.71 0.87 0.30 0.66 0.56 -7.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 26/02/07 -
Price 0.315 0.56 0.66 0.85 0.28 0.38 0.52 -
P/RPS 1.10 1.45 1.20 1.46 0.56 1.18 1.67 -6.71%
P/EPS -28.00 311.11 8.69 6.61 2.82 13.43 14.95 -
EY -3.57 0.32 11.51 15.12 35.51 7.45 6.69 -
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.67 0.89 0.34 0.52 0.73 -12.83%

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