[HIL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.65%
YoY- 382.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 95,372 81,394 83,696 72,504 67,650 57,978 58,156 39.02%
PBT 11,528 10,294 16,064 15,016 13,664 9,990 7,260 36.06%
Tax -2,402 -2,472 -2,940 -2,190 -1,922 -1,682 -1,920 16.08%
NP 9,125 7,822 13,124 12,826 11,741 8,308 5,340 42.88%
-
NP to SH 9,402 8,076 13,124 12,703 11,377 8,142 5,340 45.75%
-
Tax Rate 20.84% 24.01% 18.30% 14.58% 14.07% 16.84% 26.45% -
Total Cost 86,246 73,572 70,572 59,678 55,909 49,670 52,816 38.62%
-
Net Worth 180,887 179,140 175,675 173,694 167,684 159,438 161,453 7.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 180,887 179,140 175,675 173,694 167,684 159,438 161,453 7.86%
NOSH 262,156 262,207 258,346 259,244 257,975 253,076 260,408 0.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.57% 9.61% 15.68% 17.69% 17.36% 14.33% 9.18% -
ROE 5.20% 4.51% 7.47% 7.31% 6.78% 5.11% 3.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.38 31.04 32.40 27.97 26.22 22.91 22.33 38.41%
EPS 3.59 3.08 5.08 4.90 4.35 3.12 1.96 49.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6832 0.68 0.67 0.65 0.63 0.62 7.38%
Adjusted Per Share Value based on latest NOSH - 261,768
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.74 24.53 25.22 21.85 20.39 17.47 17.52 39.05%
EPS 2.83 2.43 3.95 3.83 3.43 2.45 1.61 45.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5451 0.5398 0.5294 0.5234 0.5053 0.4804 0.4865 7.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.36 0.36 0.38 0.20 0.28 0.31 0.34 -
P/RPS 0.99 1.16 1.17 0.72 1.07 1.35 1.52 -24.84%
P/EPS 10.04 11.69 7.48 4.08 6.35 9.64 16.58 -28.40%
EY 9.96 8.56 13.37 24.50 15.75 10.38 6.03 39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.56 0.30 0.43 0.49 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.41 0.35 0.35 0.36 0.22 0.29 0.26 -
P/RPS 1.13 1.13 1.08 1.29 0.84 1.27 1.16 -1.73%
P/EPS 11.43 11.36 6.89 7.35 4.99 9.01 12.68 -6.67%
EY 8.75 8.80 14.51 13.61 20.05 11.09 7.89 7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.51 0.54 0.34 0.46 0.42 25.40%

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