[HIL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.89%
YoY- 29.44%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,732 106,449 152,671 161,832 140,432 98,060 81,332 -0.33%
PBT 573 2,544 24,302 38,307 31,870 10,094 11,377 -39.20%
Tax -3,649 -1,979 -3,889 -2,419 -4,130 -2,340 -2,215 8.66%
NP -3,076 565 20,413 35,888 27,740 7,754 9,162 -
-
NP to SH -3,119 483 21,162 35,887 27,724 7,758 9,163 -
-
Tax Rate 636.82% 77.79% 16.00% 6.31% 12.96% 23.18% 19.47% -
Total Cost 82,808 105,884 132,258 125,944 112,692 90,306 72,170 2.31%
-
Net Worth 267,423 286,200 274,518 264,631 231,007 203,250 184,599 6.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 9,053 - - - -
Div Payout % - - - 25.23% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 267,423 286,200 274,518 264,631 231,007 203,250 184,599 6.36%
NOSH 275,694 289,090 277,291 278,559 278,322 278,425 259,999 0.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.86% 0.53% 13.37% 22.18% 19.75% 7.91% 11.26% -
ROE -1.17% 0.17% 7.71% 13.56% 12.00% 3.82% 4.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.92 36.82 55.06 58.10 50.46 35.22 31.28 -1.29%
EPS -1.13 0.17 7.63 12.88 9.96 2.79 3.52 -
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.97 0.99 0.99 0.95 0.83 0.73 0.71 5.33%
Adjusted Per Share Value based on latest NOSH - 278,559
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.03 32.08 46.01 48.77 42.32 29.55 24.51 -0.32%
EPS -0.94 0.15 6.38 10.81 8.35 2.34 2.76 -
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
NAPS 0.8058 0.8624 0.8272 0.7974 0.6961 0.6125 0.5563 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.33 0.54 0.70 0.83 0.25 0.48 0.40 -
P/RPS 1.14 1.47 1.27 1.43 0.50 1.36 1.28 -1.91%
P/EPS -29.17 323.21 9.17 6.44 2.51 17.23 11.35 -
EY -3.43 0.31 10.90 15.52 39.84 5.80 8.81 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.71 0.87 0.30 0.66 0.56 -7.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 28/02/08 26/02/07 -
Price 0.315 0.56 0.66 0.85 0.28 0.38 0.52 -
P/RPS 1.09 1.52 1.20 1.46 0.55 1.08 1.66 -6.76%
P/EPS -27.84 335.18 8.65 6.60 2.81 13.64 14.75 -
EY -3.59 0.30 11.56 15.16 35.58 7.33 6.78 -
DY 0.00 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.67 0.89 0.34 0.52 0.73 -12.83%

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