[HIL] YoY TTM 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- -184.32%
YoY- -147.87%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 134,415 117,604 79,725 82,816 112,160 171,856 148,285 -1.62%
PBT 30,354 19,328 2,263 1,618 3,015 33,698 33,549 -1.65%
Tax -8,406 -5,124 -3,730 -2,319 -1,967 -3,622 -3,424 16.13%
NP 21,948 14,204 -1,467 -701 1,048 30,076 30,125 -5.13%
-
NP to SH 22,037 14,087 -1,351 -785 1,640 30,032 30,184 -5.10%
-
Tax Rate 27.69% 26.51% 164.83% 143.33% 65.24% 10.75% 10.21% -
Total Cost 112,467 103,400 81,192 83,517 111,112 141,780 118,160 -0.81%
-
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 4,144 - - - - 9,053 - -
Div Payout % 18.81% - - - - 30.15% - -
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 16.33% 12.08% -1.84% -0.85% 0.93% 17.50% 20.32% -
ROE 7.19% 5.00% -0.50% -0.29% 0.60% 10.99% 11.76% -
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 48.67 42.59 29.13 29.58 40.70 61.62 53.14 -1.45%
EPS 7.98 5.10 -0.49 -0.28 0.60 10.77 10.82 -4.94%
DPS 1.50 0.00 0.00 0.00 0.00 3.25 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 40.24 35.21 23.87 24.79 33.58 51.45 44.39 -1.62%
EPS 6.60 4.22 -0.40 -0.24 0.49 8.99 9.04 -5.10%
DPS 1.24 0.00 0.00 0.00 0.00 2.71 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 1.51 1.78 1.41 1.42 0.84 1.25 1.52 -0.10%
P/EPS 9.21 14.90 -83.06 -149.81 57.13 7.15 7.49 3.50%
EY 10.86 6.71 -1.20 -0.67 1.75 13.99 13.35 -3.38%
DY 2.04 0.00 0.00 0.00 0.00 4.22 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 1.85 1.84 1.42 1.18 1.25 1.20 1.62 2.23%
P/EPS 11.28 15.39 -84.08 -124.84 85.69 6.87 7.95 6.00%
EY 8.87 6.50 -1.19 -0.80 1.17 14.55 12.58 -5.65%
DY 1.67 0.00 0.00 0.00 0.00 4.39 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