[HIL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 65.68%
YoY- 10.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,960 81,593 122,104 112,080 104,227 57,368 71,529 -3.44%
PBT 930 1,856 23,143 27,752 26,073 2,348 8,646 -31.01%
Tax -1,971 -1,631 -3,553 -2,350 -3,056 -1,119 -1,802 1.50%
NP -1,041 225 19,590 25,402 23,017 1,229 6,844 -
-
NP to SH -1,092 176 19,698 25,553 23,093 1,224 7,052 -
-
Tax Rate 211.94% 87.88% 15.35% 8.47% 11.72% 47.66% 20.84% -
Total Cost 59,001 81,368 102,514 86,678 81,210 56,139 64,685 -1.51%
-
Net Worth 274,400 290,400 273,041 256,365 225,637 193,119 180,887 7.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,400 290,400 273,041 256,365 225,637 193,119 180,887 7.18%
NOSH 280,000 293,333 278,613 278,658 278,564 272,000 262,156 1.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.80% 0.28% 16.04% 22.66% 22.08% 2.14% 9.57% -
ROE -0.40% 0.06% 7.21% 9.97% 10.23% 0.63% 3.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.70 27.82 43.83 40.22 37.42 21.09 27.28 -4.49%
EPS -0.39 0.06 7.07 9.17 8.29 0.45 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.98 0.92 0.81 0.71 0.69 6.01%
Adjusted Per Share Value based on latest NOSH - 279,063
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.47 24.59 36.79 33.77 31.41 17.29 21.55 -3.43%
EPS -0.33 0.05 5.94 7.70 6.96 0.37 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.8751 0.8228 0.7725 0.6799 0.5819 0.5451 7.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.42 0.34 0.77 0.81 0.30 0.57 0.36 -
P/RPS 2.03 1.22 1.76 2.01 0.80 2.70 1.32 7.42%
P/EPS -107.69 566.67 10.89 8.83 3.62 126.67 13.38 -
EY -0.93 0.18 9.18 11.32 27.63 0.79 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.79 0.88 0.37 0.80 0.52 -3.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 25/11/10 30/11/09 25/11/08 23/11/07 29/11/06 -
Price 0.35 0.51 0.74 0.86 0.28 0.47 0.41 -
P/RPS 1.69 1.83 1.69 2.14 0.75 2.23 1.50 2.00%
P/EPS -89.74 850.00 10.47 9.38 3.38 104.44 15.24 -
EY -1.11 0.12 9.55 10.66 29.61 0.96 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.52 0.76 0.93 0.35 0.66 0.59 -7.89%

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