[HIL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.07%
YoY- -375.62%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 105,609 140,008 101,416 76,350 92,099 120,629 178,704 -8.38%
PBT 20,539 29,579 13,719 942 2,774 6,390 39,550 -10.33%
Tax -6,750 -8,060 -4,125 -3,574 -1,791 -2,312 -3,606 11.00%
NP 13,789 21,519 9,594 -2,632 983 4,078 35,944 -14.74%
-
NP to SH 13,885 21,456 9,580 -2,566 931 4,639 35,923 -14.63%
-
Tax Rate 32.86% 27.25% 30.07% 379.41% 64.56% 36.18% 9.12% -
Total Cost 91,820 118,489 91,822 78,982 91,116 116,551 142,760 -7.08%
-
Net Worth 306,319 299,278 278,625 270,652 279,399 274,186 273,136 1.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,156 4,144 - - - - 9,053 -12.15%
Div Payout % 29.93% 19.32% - - - - 25.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 306,319 299,278 278,625 270,652 279,399 274,186 273,136 1.92%
NOSH 275,963 277,109 275,866 276,176 282,222 279,782 278,711 -0.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.06% 15.37% 9.46% -3.45% 1.07% 3.38% 20.11% -
ROE 4.53% 7.17% 3.44% -0.95% 0.33% 1.69% 13.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.27 50.52 36.76 27.65 32.63 43.12 64.12 -8.23%
EPS 5.03 7.74 3.47 -0.93 0.33 1.66 12.89 -14.50%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 3.25 -12.08%
NAPS 1.11 1.08 1.01 0.98 0.99 0.98 0.98 2.09%
Adjusted Per Share Value based on latest NOSH - 276,176
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.82 42.19 30.56 23.01 27.75 36.35 53.85 -8.38%
EPS 4.18 6.47 2.89 -0.77 0.28 1.40 10.82 -14.64%
DPS 1.25 1.25 0.00 0.00 0.00 0.00 2.73 -12.19%
NAPS 0.923 0.9018 0.8396 0.8156 0.8419 0.8262 0.8231 1.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.755 0.69 0.43 0.41 0.44 0.86 -
P/RPS 1.97 1.49 1.88 1.56 1.26 1.02 1.34 6.62%
P/EPS 15.01 9.75 19.87 -46.28 124.29 26.54 6.67 14.46%
EY 6.66 10.26 5.03 -2.16 0.80 3.77 14.99 -12.63%
DY 1.99 1.99 0.00 0.00 0.00 0.00 3.78 -10.13%
P/NAPS 0.68 0.70 0.68 0.44 0.41 0.45 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.88 0.57 0.665 0.42 0.39 0.38 0.78 -
P/RPS 2.30 1.13 1.81 1.52 1.20 0.88 1.22 11.13%
P/EPS 17.49 7.36 19.15 -45.20 118.22 22.92 6.05 19.33%
EY 5.72 13.58 5.22 -2.21 0.85 4.36 16.52 -16.18%
DY 1.70 2.63 0.00 0.00 0.00 0.00 4.17 -13.87%
P/NAPS 0.79 0.53 0.66 0.43 0.39 0.39 0.80 -0.20%

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