[HIL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -345.57%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 128,396 88,062 76,490 69,116 56,032 81,332 95,372 21.90%
PBT 28,416 9,972 3,130 -1,220 2,012 11,315 11,528 82.37%
Tax -2,160 -2,164 -1,492 -728 -1,112 -2,215 -2,402 -6.82%
NP 26,256 7,808 1,638 -1,948 900 9,100 9,125 102.17%
-
NP to SH 26,564 7,767 1,632 -1,994 812 9,101 9,402 99.72%
-
Tax Rate 7.60% 21.70% 47.67% - 55.27% 19.58% 20.84% -
Total Cost 102,140 80,254 74,852 71,064 55,132 72,232 86,246 11.92%
-
Net Worth 210,865 200,350 193,120 188,621 177,625 185,807 180,887 10.75%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 210,865 200,350 193,120 188,621 177,625 185,807 180,887 10.75%
NOSH 279,033 274,452 272,000 269,459 253,750 261,700 262,156 4.24%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.45% 8.87% 2.14% -2.82% 1.61% 11.19% 9.57% -
ROE 12.60% 3.88% 0.85% -1.06% 0.46% 4.90% 5.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.01 32.09 28.12 25.65 22.08 31.08 36.38 16.93%
EPS 9.52 2.83 0.60 -0.74 0.32 3.48 3.59 91.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.73 0.71 0.70 0.70 0.71 0.69 6.24%
Adjusted Per Share Value based on latest NOSH - 279,069
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.69 26.54 23.05 20.83 16.88 24.51 28.74 21.89%
EPS 8.00 2.34 0.49 -0.60 0.24 2.74 2.83 99.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6354 0.6037 0.5819 0.5684 0.5352 0.5599 0.5451 10.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.48 0.57 0.44 0.51 0.40 0.36 -
P/RPS 0.76 1.50 2.03 1.72 2.31 1.29 0.99 -16.14%
P/EPS 3.68 16.96 95.00 -59.46 159.38 11.50 10.04 -48.75%
EY 27.20 5.90 1.05 -1.68 0.63 8.69 9.96 95.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.80 0.63 0.73 0.56 0.52 -7.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 -
Price 0.38 0.38 0.47 0.50 0.38 0.52 0.41 -
P/RPS 0.83 1.18 1.67 1.95 1.72 1.67 1.13 -18.57%
P/EPS 3.99 13.43 78.33 -67.57 118.75 14.95 11.43 -50.39%
EY 25.05 7.45 1.28 -1.48 0.84 6.69 8.75 101.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.66 0.71 0.54 0.73 0.59 -10.43%

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