[HIL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 185.66%
YoY- 204.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,452 28,190 42,492 23,697 21,772 24,337 30,567 -1.77%
PBT 7,924 4,678 10,196 2,898 -357 701 1,159 37.72%
Tax -1,921 -1,783 -2,574 -806 -1,678 -349 -336 33.68%
NP 6,003 2,895 7,622 2,092 -2,035 352 823 39.21%
-
NP to SH 6,744 2,937 7,742 2,111 -2,027 318 1,464 28.96%
-
Tax Rate 24.24% 38.11% 25.25% 27.81% - 49.79% 28.99% -
Total Cost 21,449 25,295 34,870 21,605 23,807 23,985 29,744 -5.29%
-
Net Worth 320,875 310,324 290,137 274,026 267,423 286,200 274,518 2.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,149 4,156 4,144 - - - - -
Div Payout % 61.53% 141.51% 53.54% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 320,875 310,324 290,137 274,026 267,423 286,200 274,518 2.63%
NOSH 278,714 277,075 276,321 276,794 275,694 289,090 277,291 0.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 21.87% 10.27% 17.94% 8.83% -9.35% 1.45% 2.69% -
ROE 2.10% 0.95% 2.67% 0.77% -0.76% 0.11% 0.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.92 10.17 15.38 8.56 7.90 8.42 11.02 -1.73%
EPS 2.03 1.06 2.80 0.76 -0.73 0.11 0.53 25.05%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.05 0.99 0.97 0.99 0.99 2.67%
Adjusted Per Share Value based on latest NOSH - 276,794
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.22 8.44 12.72 7.09 6.52 7.29 9.15 -1.76%
EPS 2.02 0.88 2.32 0.63 -0.61 0.10 0.44 28.88%
DPS 1.24 1.24 1.24 0.00 0.00 0.00 0.00 -
NAPS 0.9606 0.929 0.8686 0.8203 0.8006 0.8568 0.8218 2.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.97 0.84 0.665 0.42 0.33 0.54 0.70 -
P/RPS 9.77 8.26 4.32 4.91 4.18 6.41 6.35 7.43%
P/EPS 39.79 79.25 23.73 55.07 -44.88 490.91 132.58 -18.16%
EY 2.51 1.26 4.21 1.82 -2.23 0.20 0.75 22.28%
DY 1.55 1.79 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.63 0.42 0.34 0.55 0.71 2.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 28/02/14 27/02/13 29/02/12 25/02/11 -
Price 0.965 0.715 0.81 0.54 0.315 0.56 0.66 -
P/RPS 9.72 7.03 5.27 6.31 3.99 6.65 5.99 8.39%
P/EPS 39.58 67.45 28.91 70.80 -42.84 509.09 125.01 -17.42%
EY 2.53 1.48 3.46 1.41 -2.33 0.20 0.80 21.13%
DY 1.55 2.10 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.77 0.55 0.32 0.57 0.67 3.63%

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