[HIL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 375.92%
YoY- -14.66%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 138,969 126,926 128,396 88,062 76,490 69,116 56,032 82.92%
PBT 34,764 33,202 28,416 9,972 3,130 -1,220 2,012 564.88%
Tax -4,074 -2,938 -2,160 -2,164 -1,492 -728 -1,112 137.09%
NP 30,689 30,264 26,256 7,808 1,638 -1,948 900 944.80%
-
NP to SH 30,790 30,458 26,564 7,767 1,632 -1,994 812 1021.22%
-
Tax Rate 11.72% 8.85% 7.60% 21.70% 47.67% - 55.27% -
Total Cost 108,280 96,662 102,140 80,254 74,852 71,064 55,132 56.63%
-
Net Worth 225,637 220,095 210,865 200,350 193,120 188,621 177,625 17.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 225,637 220,095 210,865 200,350 193,120 188,621 177,625 17.24%
NOSH 278,564 278,919 279,033 274,452 272,000 269,459 253,750 6.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.08% 23.84% 20.45% 8.87% 2.14% -2.82% 1.61% -
ROE 13.65% 13.84% 12.60% 3.88% 0.85% -1.06% 0.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.89 45.51 46.01 32.09 28.12 25.65 22.08 71.93%
EPS 11.05 10.92 9.52 2.83 0.60 -0.74 0.32 953.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.7891 0.7557 0.73 0.71 0.70 0.70 10.19%
Adjusted Per Share Value based on latest NOSH - 278,425
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.60 38.00 38.44 26.36 22.90 20.69 16.77 82.94%
EPS 9.22 9.12 7.95 2.33 0.49 -0.60 0.24 1030.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6755 0.6589 0.6313 0.5998 0.5781 0.5647 0.5318 17.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.35 0.35 0.48 0.57 0.44 0.51 -
P/RPS 0.60 0.77 0.76 1.50 2.03 1.72 2.31 -59.19%
P/EPS 2.71 3.21 3.68 16.96 95.00 -59.46 159.38 -93.33%
EY 36.84 31.20 27.20 5.90 1.05 -1.68 0.63 1395.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.46 0.66 0.80 0.63 0.73 -36.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.28 0.34 0.38 0.38 0.47 0.50 0.38 -
P/RPS 0.56 0.75 0.83 1.18 1.67 1.95 1.72 -52.57%
P/EPS 2.53 3.11 3.99 13.43 78.33 -67.57 118.75 -92.26%
EY 39.48 32.12 25.05 7.45 1.28 -1.48 0.84 1193.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.52 0.66 0.71 0.54 -25.04%

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