[HIL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -38.46%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 56,032 81,332 95,372 81,394 83,696 72,504 67,650 -11.81%
PBT 2,012 11,315 11,528 10,294 16,064 15,016 13,664 -72.14%
Tax -1,112 -2,215 -2,402 -2,472 -2,940 -2,190 -1,922 -30.58%
NP 900 9,100 9,125 7,822 13,124 12,826 11,741 -81.98%
-
NP to SH 812 9,101 9,402 8,076 13,124 12,703 11,377 -82.82%
-
Tax Rate 55.27% 19.58% 20.84% 24.01% 18.30% 14.58% 14.07% -
Total Cost 55,132 72,232 86,246 73,572 70,572 59,678 55,909 -0.92%
-
Net Worth 177,625 185,807 180,887 179,140 175,675 173,694 167,684 3.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,625 185,807 180,887 179,140 175,675 173,694 167,684 3.91%
NOSH 253,750 261,700 262,156 262,207 258,346 259,244 257,975 -1.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.61% 11.19% 9.57% 9.61% 15.68% 17.69% 17.36% -
ROE 0.46% 4.90% 5.20% 4.51% 7.47% 7.31% 6.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.08 31.08 36.38 31.04 32.40 27.97 26.22 -10.83%
EPS 0.32 3.48 3.59 3.08 5.08 4.90 4.35 -82.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.69 0.6832 0.68 0.67 0.65 5.06%
Adjusted Per Share Value based on latest NOSH - 258,214
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.88 24.51 28.74 24.53 25.22 21.85 20.39 -11.84%
EPS 0.24 2.74 2.83 2.43 3.95 3.83 3.43 -83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5599 0.5451 0.5398 0.5294 0.5234 0.5053 3.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.51 0.40 0.36 0.36 0.38 0.20 0.28 -
P/RPS 2.31 1.29 0.99 1.16 1.17 0.72 1.07 67.11%
P/EPS 159.38 11.50 10.04 11.69 7.48 4.08 6.35 758.93%
EY 0.63 8.69 9.96 8.56 13.37 24.50 15.75 -88.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.52 0.53 0.56 0.30 0.43 42.35%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 -
Price 0.38 0.52 0.41 0.35 0.35 0.36 0.22 -
P/RPS 1.72 1.67 1.13 1.13 1.08 1.29 0.84 61.32%
P/EPS 118.75 14.95 11.43 11.36 6.89 7.35 4.99 728.94%
EY 0.84 6.69 8.75 8.80 14.51 13.61 20.05 -87.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.59 0.51 0.51 0.54 0.34 36.16%

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