[HIL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.5%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 89,284 121,428 97,008 66,300 83,916 111,280 185,384 -11.45%
PBT 14,148 21,012 14,368 -2,216 -516 4,352 43,652 -17.10%
Tax -5,520 -6,092 -4,012 -1,988 -2,760 -3,880 -7,100 -4.10%
NP 8,628 14,920 10,356 -4,204 -3,276 472 36,552 -21.36%
-
NP to SH 8,584 14,696 10,368 -4,008 -3,480 892 36,752 -21.50%
-
Tax Rate 39.02% 28.99% 27.92% - - 89.15% 16.27% -
Total Cost 80,656 106,508 86,652 70,504 87,192 110,808 148,832 -9.69%
-
Net Worth 308,143 295,577 275,744 269,983 275,032 275,962 272,855 2.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 308,143 295,577 275,744 269,983 275,032 275,962 272,855 2.04%
NOSH 275,128 276,240 275,744 278,333 280,645 278,750 278,424 -0.19%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.66% 12.29% 10.68% -6.34% -3.90% 0.42% 19.72% -
ROE 2.79% 4.97% 3.76% -1.48% -1.27% 0.32% 13.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.45 43.96 35.18 23.82 29.90 39.92 66.58 -11.27%
EPS 3.12 5.32 3.76 -1.44 -1.24 0.32 13.20 -21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.00 0.97 0.98 0.99 0.98 2.24%
Adjusted Per Share Value based on latest NOSH - 278,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.73 36.35 29.04 19.85 25.12 33.31 55.50 -11.45%
EPS 2.57 4.40 3.10 -1.20 -1.04 0.27 11.00 -21.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9225 0.8849 0.8255 0.8082 0.8234 0.8261 0.8168 2.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.725 0.99 0.625 0.36 0.44 0.64 0.88 -
P/RPS 2.23 2.25 1.78 1.51 1.47 1.60 1.32 9.12%
P/EPS 23.24 18.61 16.62 -25.00 -35.48 200.00 6.67 23.10%
EY 4.30 5.37 6.02 -4.00 -2.82 0.50 15.00 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 0.63 0.37 0.45 0.65 0.90 -5.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.87 0.85 0.59 0.425 0.40 0.54 0.76 -
P/RPS 2.68 1.93 1.68 1.78 1.34 1.35 1.14 15.29%
P/EPS 27.88 15.98 15.69 -29.51 -32.26 168.75 5.76 30.02%
EY 3.59 6.26 6.37 -3.39 -3.10 0.59 17.37 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.59 0.44 0.41 0.55 0.78 0.00%

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