[HIL] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -64.65%
YoY- -94.54%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 117,604 79,725 82,816 112,160 171,856 148,285 144,919 -3.41%
PBT 19,328 2,263 1,618 3,015 33,698 33,549 33,819 -8.89%
Tax -5,124 -3,730 -2,319 -1,967 -3,622 -3,424 -4,277 3.05%
NP 14,204 -1,467 -701 1,048 30,076 30,125 29,542 -11.48%
-
NP to SH 14,087 -1,351 -785 1,640 30,032 30,184 29,627 -11.64%
-
Tax Rate 26.51% 164.83% 143.33% 65.24% 10.75% 10.21% 12.65% -
Total Cost 103,400 81,192 83,517 111,112 141,780 118,160 115,377 -1.80%
-
Net Worth 281,627 268,229 274,400 272,800 273,303 256,738 225,880 3.74%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 9,053 - - -
Div Payout % - - - - 30.15% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 281,627 268,229 274,400 272,800 273,303 256,738 225,880 3.74%
NOSH 276,105 273,703 279,999 275,555 278,881 279,063 278,865 -0.16%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.08% -1.84% -0.85% 0.93% 17.50% 20.32% 20.39% -
ROE 5.00% -0.50% -0.29% 0.60% 10.99% 11.76% 13.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.59 29.13 29.58 40.70 61.62 53.14 51.97 -3.26%
EPS 5.10 -0.49 -0.28 0.60 10.77 10.82 10.62 -11.50%
DPS 0.00 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.02 0.98 0.98 0.99 0.98 0.92 0.81 3.91%
Adjusted Per Share Value based on latest NOSH - 275,555
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.21 23.87 24.79 33.58 51.45 44.39 43.38 -3.41%
EPS 4.22 -0.40 -0.24 0.49 8.99 9.04 8.87 -11.63%
DPS 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.8431 0.803 0.8215 0.8167 0.8182 0.7686 0.6762 3.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.76 0.41 0.42 0.34 0.77 0.81 0.30 -
P/RPS 1.78 1.41 1.42 0.84 1.25 1.52 0.58 20.53%
P/EPS 14.90 -83.06 -149.81 57.13 7.15 7.49 2.82 31.95%
EY 6.71 -1.20 -0.67 1.75 13.99 13.35 35.41 -24.20%
DY 0.00 0.00 0.00 0.00 4.22 0.00 0.00 -
P/NAPS 0.75 0.42 0.43 0.34 0.79 0.88 0.37 12.49%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 30/11/09 25/11/08 -
Price 0.785 0.415 0.35 0.51 0.74 0.86 0.28 -
P/RPS 1.84 1.42 1.18 1.25 1.20 1.62 0.54 22.65%
P/EPS 15.39 -84.08 -124.84 85.69 6.87 7.95 2.64 34.13%
EY 6.50 -1.19 -0.80 1.17 14.55 12.58 37.94 -25.46%
DY 0.00 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.77 0.42 0.36 0.52 0.76 0.93 0.35 14.03%

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