[HIL] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -287.4%
YoY- -138.39%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 31,717 37,310 21,122 17,747 27,030 35,499 42,347 -4.70%
PBT 8,038 7,263 1,654 333 1,489 4,864 10,716 -4.67%
Tax -2,275 -1,929 -930 -774 -246 -591 -575 25.74%
NP 5,763 5,334 724 -441 1,243 4,273 10,141 -8.98%
-
NP to SH 5,827 5,246 739 -476 1,240 4,239 10,130 -8.80%
-
Tax Rate 28.30% 26.56% 56.23% 232.43% 16.52% 12.15% 5.37% -
Total Cost 25,954 31,976 20,398 18,188 25,787 31,226 32,206 -3.53%
-
Net Worth 306,538 281,627 268,229 274,400 272,800 273,303 256,738 2.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 306,538 281,627 268,229 274,400 272,800 273,303 256,738 2.99%
NOSH 276,161 276,105 273,703 279,999 275,555 278,881 279,063 -0.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.17% 14.30% 3.43% -2.48% 4.60% 12.04% 23.95% -
ROE 1.90% 1.86% 0.28% -0.17% 0.45% 1.55% 3.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.48 13.51 7.72 6.34 9.81 12.73 15.17 -4.53%
EPS 2.11 1.90 0.27 -0.17 0.45 1.52 3.63 -8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.02 0.98 0.98 0.99 0.98 0.92 3.17%
Adjusted Per Share Value based on latest NOSH - 279,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.50 11.17 6.32 5.31 8.09 10.63 12.68 -4.69%
EPS 1.74 1.57 0.22 -0.14 0.37 1.27 3.03 -8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9177 0.8431 0.803 0.8215 0.8167 0.8182 0.7686 2.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.735 0.76 0.41 0.42 0.34 0.77 0.81 -
P/RPS 6.40 5.62 5.31 6.63 3.47 6.05 5.34 3.06%
P/EPS 34.83 40.00 151.85 -247.06 75.56 50.66 22.31 7.70%
EY 2.87 2.50 0.66 -0.40 1.32 1.97 4.48 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.42 0.43 0.34 0.79 0.88 -4.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 -
Price 0.90 0.785 0.415 0.35 0.51 0.74 0.86 -
P/RPS 7.84 5.81 5.38 5.52 5.20 5.81 5.67 5.54%
P/EPS 42.65 41.32 153.70 -205.88 113.33 48.68 23.69 10.29%
EY 2.34 2.42 0.65 -0.49 0.88 2.05 4.22 -9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.42 0.36 0.52 0.76 0.93 -2.27%

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