[HIL] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 91.67%
YoY- -55.3%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 22,588 40,510 38,736 33,904 28,872 52,589 55,094 -44.84%
PBT -5,468 8,384 7,742 4,932 668 15,114 13,466 -
Tax 352 -2,709 -2,542 -1,068 1,348 -3,619 -2,877 -
NP -5,116 5,675 5,200 3,864 2,016 11,495 10,589 -
-
NP to SH -5,116 5,675 5,200 3,864 2,016 11,495 10,589 -
-
Tax Rate - 32.31% 32.83% 21.65% -201.80% 23.94% 21.36% -
Total Cost 27,704 34,835 33,536 30,040 26,856 41,094 44,505 -27.11%
-
Net Worth 157,317 158,510 156,639 154,815 153,113 152,712 148,872 3.75%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 157,317 158,510 156,639 154,815 153,113 152,712 148,872 3.75%
NOSH 63,950 63,915 63,934 63,973 63,797 63,896 63,893 0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -22.65% 14.01% 13.42% 11.40% 6.98% 21.86% 19.22% -
ROE -3.25% 3.58% 3.32% 2.50% 1.32% 7.53% 7.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.32 63.38 60.59 53.00 45.26 82.30 86.23 -44.87%
EPS -8.00 8.88 8.13 6.04 3.16 17.99 16.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.48 2.45 2.42 2.40 2.39 2.33 3.68%
Adjusted Per Share Value based on latest NOSH - 64,035
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.81 12.21 11.67 10.22 8.70 15.85 16.60 -44.81%
EPS -1.54 1.71 1.57 1.16 0.61 3.46 3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4741 0.4776 0.472 0.4665 0.4614 0.4602 0.4486 3.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.73 0.69 0.80 0.99 1.15 0.92 0.82 -
P/RPS 2.07 1.09 1.32 1.87 2.54 1.12 0.95 68.15%
P/EPS -9.13 7.77 9.84 16.39 36.39 5.11 4.95 -
EY -10.96 12.87 10.17 6.10 2.75 19.55 20.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.33 0.41 0.48 0.38 0.35 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 26/02/03 21/11/02 29/08/02 23/05/02 28/02/02 29/11/01 -
Price 0.65 0.72 0.80 0.94 1.11 1.10 0.95 -
P/RPS 1.84 1.14 1.32 1.77 2.45 1.34 1.10 40.95%
P/EPS -8.13 8.11 9.84 15.56 35.13 6.11 5.73 -
EY -12.31 12.33 10.17 6.43 2.85 16.35 17.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.33 0.39 0.46 0.46 0.41 -26.20%

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