[HIL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1173.02%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 69,891 91,923 93,907 57,953 57,960 81,593 122,104 -8.87%
PBT 14,415 20,158 16,430 2,620 930 1,856 23,143 -7.58%
Tax -4,482 -5,832 -4,318 -2,052 -1,971 -1,631 -3,553 3.94%
NP 9,933 14,326 12,112 568 -1,041 225 19,590 -10.69%
-
NP to SH 9,641 14,295 11,976 676 -1,092 176 19,698 -11.21%
-
Tax Rate 31.09% 28.93% 26.28% 78.32% 211.94% 87.88% 15.35% -
Total Cost 59,958 77,597 81,795 57,385 59,001 81,368 102,514 -8.54%
-
Net Worth 312,158 306,913 282,113 276,033 274,400 290,400 273,041 2.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 312,158 306,913 282,113 276,033 274,400 290,400 273,041 2.25%
NOSH 276,246 276,499 276,581 281,666 280,000 293,333 278,613 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.21% 15.58% 12.90% 0.98% -1.80% 0.28% 16.04% -
ROE 3.09% 4.66% 4.25% 0.24% -0.40% 0.06% 7.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.30 33.25 33.95 20.58 20.70 27.82 43.83 -8.74%
EPS 3.49 5.17 4.33 0.24 -0.39 0.06 7.07 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.02 0.98 0.98 0.99 0.98 2.39%
Adjusted Per Share Value based on latest NOSH - 273,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.06 27.70 28.30 17.46 17.47 24.59 36.79 -8.87%
EPS 2.91 4.31 3.61 0.20 -0.33 0.05 5.94 -11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9406 0.9248 0.8501 0.8318 0.8269 0.8751 0.8228 2.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.85 0.735 0.76 0.41 0.42 0.34 0.77 -
P/RPS 3.36 2.21 2.24 1.99 2.03 1.22 1.76 11.36%
P/EPS 24.36 14.22 17.55 170.83 -107.69 566.67 10.89 14.34%
EY 4.11 7.03 5.70 0.59 -0.93 0.18 9.18 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.75 0.42 0.43 0.34 0.79 -0.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 -
Price 0.885 0.90 0.785 0.415 0.35 0.51 0.74 -
P/RPS 3.50 2.71 2.31 2.02 1.69 1.83 1.69 12.88%
P/EPS 25.36 17.41 18.13 172.92 -89.74 850.00 10.47 15.87%
EY 3.94 5.74 5.52 0.58 -1.11 0.12 9.55 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.77 0.42 0.36 0.52 0.76 0.43%

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