Hindalco
Industries Ltd
FY10 vs FY09
CONSOLIDATED RESULTS
COMPARISON
Hindalco has delivered better results in FY 10 compared to FY 09, but on lower sales.
Consolidated Net Sales has decreased by 7.42 % to Rs.60563 cr from Rs.65415 Cr YOY.
Total Expenditure has decreased more than proportionately by 18.16% to Rs.53760 Cr from Rs.65686 Cr YOY.
Consequently, Consolidated Net Profit has shot up by 708.86% YOY to Rs.3925 Cr from Rs.485 Cr last year.
Based on this, on a face value of Rs.1, the consolidated Basic EPS has shot up to 21.58.
Hindalco had acquired Canada based Novelis in 2007 for an enterprise value of $ 6 billion. Its FY 10 Net profit includes a non-cash gain (stated to be unrealized derivative gains) of about Rs 2,601 crore as per current exchange rates and an additional profit of Rs 333 crore from market adjustments on metal and currency derivatives at the Novelis Factory. Profitability of aluminium operations during the year at Novelis was eroded due to several factors like lower rupee exchange rate, lower sales etc. Current year is likely to be better than FY 10.
FY10(lakhs) | Dif%age | ||
Net Sales | 6056255 | 6541461 | -7.42 |
Other Oprtg Income | 15956 | 21054 | -24.21 |
SIT & WIP | -170119 | 276177 | -161.6 |
Raw Materials | 4144552 | 4841944 | -14.4 |
Traded goods | 7380 | 11672 | -36.77 |
Employees Cost | 506501 | 495435 | 2.23 |
Depreciation | 278360 | 303777 | -8.37 |
Other Expenditure | 609318 | 639552 | -4.73 |
Total Expenditure | 5375992 | 6568557 | -18.16 |
Profit-Operations | 696219 | -6042 | -11622.99 |
Other Income | 32271 | 68783 | -53.08 |
Interest | 110414 | 123233 | -10.4 |
Exceptional items | - | - | |
Tax Expense | 182891 | -95375 | -291.76 |
Extraordinary Items | - | - | |
Net Profit | 435185 | 34883 | 1147.56 |
Minority Interest | 42370 | -17178 | -346.65 |
Shares of Associates | 268 | 3530 | -92.41 |
Other Related Items | - | - | |
Consol.Net Profit | 392547 | 48531 | 708.86 |
Dividend (%) | - | - | |
F V (in Rs.) | 1 | 1 | 0 |
Paid-up Equity | 19137 | 17005 | 12.54 |
Reserves | 2134620 | - | |
Basic EPS bef.Extraitems | 21.58 | - | |
Dil.EPS bef.Extra.items | 21.58 | - | |
Basic EPSaft.Extra.items | 22.17 | - | |
Dil.EPSaft.Extra.items | 22.16 | - |
STAND ALONE RESULTS
On a stand alone basis, Net Sales has increased by 7.51% to Rs.19408 cr from Rs.18053 Cr YOY.
Based on raw material expenditure increase of 19.8 %, the total Expenditure has increased by 9% to rs.17254 Cr from Rs.15829 Cr YOY.
The stand alone Net Profit has therefore fallen by 14.11 % to Rs. 1916 Cr from Rs.2230 Cr YOY.
The stand alone Basic EPS for the year stands at Rs.10.82 on a face value of Rs.1/-
FY10(lakhs) | Diff%Age | ||
Net Sales | 1940802 | 1805297 | 7.51 |
Other Oprtg Income | 12826 | 16668 | -23.05 |
SIT & WIP | -75525 | 52071 | -245.04 |
Raw Materials | 1516368 | 1265784 | 19.8 |
Traded goods | 7199 | 11304 | -36.31 |
Employees Cost | 87775 | 66755 | 31.49 |
Depreciation | 66721 | 64527 | 3.4 |
Other Expenditure | 122819 | 122464 | 0.29 |
Total Expenditure | 1725357 | 1582905 | 9 |
Profit-Operations | 228271 | 239060 | -4.51 |
Other Income | 25985 | 63665 | -59.18 |
Interest | 27800 | 33693 | -17.49 |
Exceptional items | - | - | |
Tax Expense | 34893 | 46005 | -24.15 |
Extraordinary Items | - | - | |
Net Profit | 191563 | 223027 | -14.11 |
Dividend (%) | 135 | 135 | 0 |
Face Value (in Rs.) | 1 | 1 | 0 |
Paid-up Equity | 19137 | 17005 | 12.54 |
Reserves | - | - | |
Basic EPS | 10.82 | - | |
Diluted EPS | 10.81 | - |
QUARTERLY
COMPARISON
The quarterly results indicate that net sales in Q4 has increased just by 1.37% compared to Q3. However, both Q3 and Q4 do show a significant rise in sales compared to earlier quarters.
This is coupled with a raw material cost decline of 6.78 % in Q4 over Q3 and much more compared to earlier quarters. Net profit in Q4 has therefore surged by 55.45% in Q4 to a record Rs.664 crores.Q4 EPS has grown by 44% to 3.47 on a FV of Rs.1/-
Based on Q4 results, if the trend continues, FY11 could be a very good year for Hindalco.
2010MAR | 2009 DEC | Diff%age | 2009SEP | 2009JUN | 2008DEC | |
Net Sales | 535846 | 528610 | 1.37 | 489256 | 387090 | 408017 |
Raw Materials | 361628 | 387931 | -6.78 | 442750 | 324059 | 210197 |
Total Expdr | 473744 | 473530 | 0.05 | 447381 | 330702 | 349910 |
Profit-Opertns | 66696 | 57998 | 15 | 44330 | 59247 | 61808 |
Net Profit | 66392 | 42710 | 55.45 | 34405 | 48056 | 54480 |
Dividend (%) | - | - | - | - | - | |
Face Value | 1 | 1 | 0 | 1 | 1 | 1 |
Paid Up Equity | 19137 | 19136 | 0.01 | 17005 | 17005 | 17005 |
Basic EPS | 3.47 | 2.41 | 43.98 | 2.02 | 2.83 | 3.37 |
ANNOUNCEMENTS TO
THE EXCHANGE
04-06-2010 Hindalco Industries Limited has informed the Exchange regarding the consolidated Results for the year ended on 31-MAR-2010 as follows: Net Sales of Rs. 6056255 lacs for year ending on 31-MAR-2010 against Rs. 6541461 lacs for the year ending on 31-MAR-2009. Net Profit / (Loss) of Rs. 392547 lacs for the year ending on 31-MAR-2010 against Rs. 48531 lacs for the year ending on 31-MAR-2009.
04-06-2010 Hindalco Industries Limited has informed the Exchange regarding the standalone Results for the year ended on 31-MAR-2010 as follows: Net Sales of Rs. 1940802 lacs for year ending on 31-MAR-2010 against Rs. 1805297 lacs for the year ending on 31-MAR-2009. Net Profit / (Loss) of Rs. 191563 lacs for the year ending on 31-MAR-2010 against Rs. 223027 lacs for the year ending on 31-MAR-2009.
04-06-2010 Hindalco Industries Limited has informed the Exchange that at the Meeting of the Board of Directors of the Company held on June 4, 2010 have recommended the payment of Dividend on Equity Shares of the Company for the Financial Year commencing on April 1, 2009 up to March 31, 2010 to Equity Shareholders @ Rs. 1.35 per Equity Share of the face value of Re. 1/- each i.e. 135% per share. -
11-05-2010 Hindalco Industries Limited has informed the Exchange regarding the standalone Results for the quarter ended on 31-MAR-2010 as follows: Net Sales of Rs. 535846 lacs for quarter ending on 31-MAR-2010. Net Profit / (Loss) of Rs. 66392 lacs for the quarter ending on 31-MAR-2010. -
03-03-2010 Hindalco Industries Ltd. has informed the Exchange that "Due to labour problems in our Mouda unit, the management has suspended operations of the Unit with immediate effect. This will not effect servicing the market since the Unit was delivering low production since few months".
* * * E N D * * *
No comments:
Post a Comment