[HIL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.74%
YoY- 320.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 81,394 83,696 72,504 67,650 57,978 58,156 53,383 32.57%
PBT 10,294 16,064 15,016 13,664 9,990 7,260 2,503 157.35%
Tax -2,472 -2,940 -2,190 -1,922 -1,682 -1,920 129 -
NP 7,822 13,124 12,826 11,741 8,308 5,340 2,632 107.11%
-
NP to SH 8,076 13,124 12,703 11,377 8,142 5,340 2,632 111.59%
-
Tax Rate 24.01% 18.30% 14.58% 14.07% 16.84% 26.45% -5.15% -
Total Cost 73,572 70,572 59,678 55,909 49,670 52,816 50,751 28.17%
-
Net Worth 179,140 175,675 173,694 167,684 159,438 161,453 162,243 6.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,140 175,675 173,694 167,684 159,438 161,453 162,243 6.84%
NOSH 262,207 258,346 259,244 257,975 253,076 260,408 261,683 0.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.61% 15.68% 17.69% 17.36% 14.33% 9.18% 4.93% -
ROE 4.51% 7.47% 7.31% 6.78% 5.11% 3.31% 1.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.04 32.40 27.97 26.22 22.91 22.33 20.40 32.39%
EPS 3.08 5.08 4.90 4.35 3.12 1.96 1.01 110.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.68 0.67 0.65 0.63 0.62 0.62 6.70%
Adjusted Per Share Value based on latest NOSH - 260,935
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.53 25.22 21.85 20.39 17.47 17.52 16.09 32.56%
EPS 2.43 3.95 3.83 3.43 2.45 1.61 0.79 111.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5398 0.5294 0.5234 0.5053 0.4804 0.4865 0.4889 6.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.36 0.38 0.20 0.28 0.31 0.34 0.41 -
P/RPS 1.16 1.17 0.72 1.07 1.35 1.52 2.01 -30.75%
P/EPS 11.69 7.48 4.08 6.35 9.64 16.58 40.76 -56.60%
EY 8.56 13.37 24.50 15.75 10.38 6.03 2.45 130.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.30 0.43 0.49 0.55 0.66 -13.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 -
Price 0.35 0.35 0.36 0.22 0.29 0.26 0.41 -
P/RPS 1.13 1.08 1.29 0.84 1.27 1.16 2.01 -31.95%
P/EPS 11.36 6.89 7.35 4.99 9.01 12.68 40.76 -57.43%
EY 8.80 14.51 13.61 20.05 11.09 7.89 2.45 135.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.34 0.46 0.42 0.66 -15.83%

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