[HIL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 58.44%
YoY- -127.59%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,782 37,472 29,290 29,550 28,134 22,588 40,510 14.74%
PBT -1,340 -500 -2,124 -1,658 -4,294 -5,468 8,384 -
Tax 1,676 584 288 224 842 352 -2,709 -
NP 336 84 -1,836 -1,434 -3,452 -5,116 5,675 -84.83%
-
NP to SH 336 84 -1,836 -1,434 -3,452 -5,116 5,675 -84.83%
-
Tax Rate - - - - - - 32.31% -
Total Cost 49,446 37,388 31,126 30,985 31,586 27,704 34,835 26.32%
-
Net Worth 156,369 127,050 156,252 157,557 156,618 157,317 158,510 -0.90%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 156,369 127,050 156,252 157,557 156,618 157,317 158,510 -0.90%
NOSH 129,230 105,000 64,037 64,047 63,925 63,950 63,915 59.96%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.67% 0.22% -6.27% -4.85% -12.27% -22.65% 14.01% -
ROE 0.21% 0.07% -1.18% -0.91% -2.20% -3.25% 3.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.52 35.69 45.74 46.14 44.01 35.32 63.38 -28.27%
EPS 0.26 0.08 -0.72 -2.24 -5.40 -8.00 8.88 -90.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 2.44 2.46 2.45 2.46 2.48 -38.05%
Adjusted Per Share Value based on latest NOSH - 63,725
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.00 11.29 8.83 8.90 8.48 6.81 12.21 14.71%
EPS 0.10 0.03 -0.55 -0.43 -1.04 -1.54 1.71 -84.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4712 0.3828 0.4708 0.4748 0.4719 0.4741 0.4776 -0.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.47 0.65 1.37 1.03 0.74 0.73 0.69 -
P/RPS 1.22 1.82 3.00 2.23 1.68 2.07 1.09 7.80%
P/EPS 180.77 812.50 -47.78 -45.98 -13.70 -9.13 7.77 716.52%
EY 0.55 0.12 -2.09 -2.17 -7.30 -10.96 12.87 -87.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.56 0.42 0.30 0.30 0.28 24.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 26/02/03 -
Price 0.40 0.50 0.68 1.47 1.32 0.65 0.72 -
P/RPS 1.04 1.40 1.49 3.19 3.00 1.84 1.14 -5.94%
P/EPS 153.85 625.00 -23.72 -65.63 -24.44 -8.13 8.11 612.57%
EY 0.65 0.16 -4.22 -1.52 -4.09 -12.31 12.33 -85.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.28 0.60 0.54 0.26 0.29 9.00%

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