[HIL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 704.36%
YoY- 288.38%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 57,978 58,156 53,383 53,010 49,782 37,472 29,290 57.71%
PBT 9,990 7,260 2,503 2,282 -1,340 -500 -2,124 -
Tax -1,682 -1,920 129 420 1,676 584 288 -
NP 8,308 5,340 2,632 2,702 336 84 -1,836 -
-
NP to SH 8,142 5,340 2,632 2,702 336 84 -1,836 -
-
Tax Rate 16.84% 26.45% -5.15% -18.40% - - - -
Total Cost 49,670 52,816 50,751 50,308 49,446 37,388 31,126 36.59%
-
Net Worth 159,438 161,453 162,243 158,521 156,369 127,050 156,252 1.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 159,438 161,453 162,243 158,521 156,369 127,050 156,252 1.35%
NOSH 253,076 260,408 261,683 259,871 129,230 105,000 64,037 150.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.33% 9.18% 4.93% 5.10% 0.67% 0.22% -6.27% -
ROE 5.11% 3.31% 1.62% 1.70% 0.21% 0.07% -1.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.91 22.33 20.40 20.40 38.52 35.69 45.74 -36.95%
EPS 3.12 1.96 1.01 1.04 0.26 0.08 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.61 1.21 1.21 2.44 -59.48%
Adjusted Per Share Value based on latest NOSH - 261,830
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.47 17.52 16.09 15.97 15.00 11.29 8.83 57.66%
EPS 2.45 1.61 0.79 0.81 0.10 0.03 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4804 0.4865 0.4889 0.4777 0.4712 0.3828 0.4708 1.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.34 0.41 0.50 0.47 0.65 1.37 -
P/RPS 1.35 1.52 2.01 2.45 1.22 1.82 3.00 -41.30%
P/EPS 9.64 16.58 40.76 48.08 180.77 812.50 -47.78 -
EY 10.38 6.03 2.45 2.08 0.55 0.12 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.66 0.82 0.39 0.54 0.56 -8.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.29 0.26 0.41 0.49 0.40 0.50 0.68 -
P/RPS 1.27 1.16 2.01 2.40 1.04 1.40 1.49 -10.11%
P/EPS 9.01 12.68 40.76 47.12 153.85 625.00 -23.72 -
EY 11.09 7.89 2.45 2.12 0.65 0.16 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.66 0.80 0.33 0.41 0.28 39.27%

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