[HIL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.23%
YoY- -432.95%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 112,077 142,504 89,327 75,328 99,608 134,145 181,738 -7.73%
PBT 23,086 28,287 9,664 148 1,327 14,477 42,881 -9.79%
Tax -7,471 -7,412 -3,364 -3,456 -1,699 -3,084 -3,580 13.03%
NP 15,615 20,875 6,300 -3,308 -372 11,393 39,301 -14.24%
-
NP to SH 15,671 20,800 6,381 -3,251 -610 12,197 39,353 -14.21%
-
Tax Rate 32.36% 26.20% 34.81% 2,335.14% 128.03% 21.30% 8.35% -
Total Cost 96,462 121,629 83,027 78,636 99,980 122,752 142,437 -6.28%
-
Net Worth 308,143 295,577 275,744 269,983 275,032 275,962 272,855 2.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,156 4,144 - - - - 9,053 -12.15%
Div Payout % 26.52% 19.93% - - - - 23.01% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 308,143 295,577 275,744 269,983 275,032 275,962 272,855 2.04%
NOSH 275,128 276,240 275,744 278,333 280,645 278,750 278,424 -0.19%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.93% 14.65% 7.05% -4.39% -0.37% 8.49% 21.63% -
ROE 5.09% 7.04% 2.31% -1.20% -0.22% 4.42% 14.42% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.74 51.59 32.39 27.06 35.49 48.12 65.27 -7.54%
EPS 5.70 7.53 2.31 -1.17 -0.22 4.38 14.13 -14.02%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 3.25 -12.08%
NAPS 1.12 1.07 1.00 0.97 0.98 0.99 0.98 2.24%
Adjusted Per Share Value based on latest NOSH - 278,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.77 42.94 26.92 22.70 30.02 40.42 54.76 -7.73%
EPS 4.72 6.27 1.92 -0.98 -0.18 3.68 11.86 -14.22%
DPS 1.25 1.25 0.00 0.00 0.00 0.00 2.73 -12.19%
NAPS 0.9285 0.8907 0.8309 0.8136 0.8288 0.8316 0.8222 2.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.725 0.99 0.625 0.36 0.44 0.64 0.88 -
P/RPS 1.78 1.92 1.93 1.33 1.24 1.33 1.35 4.71%
P/EPS 12.73 13.15 27.01 -30.82 -202.43 14.63 6.23 12.63%
EY 7.86 7.61 3.70 -3.24 -0.49 6.84 16.06 -11.21%
DY 2.07 1.52 0.00 0.00 0.00 0.00 3.69 -9.17%
P/NAPS 0.65 0.93 0.63 0.37 0.45 0.65 0.90 -5.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.87 0.85 0.59 0.425 0.40 0.54 0.76 -
P/RPS 2.14 1.65 1.82 1.57 1.13 1.12 1.16 10.73%
P/EPS 15.27 11.29 25.50 -36.39 -184.03 12.34 5.38 18.97%
EY 6.55 8.86 3.92 -2.75 -0.54 8.10 18.60 -15.95%
DY 1.72 1.76 0.00 0.00 0.00 0.00 4.28 -14.08%
P/NAPS 0.78 0.79 0.59 0.44 0.41 0.55 0.78 0.00%

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