[HIL] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -190.15%
YoY- -353.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 29,290 29,550 28,134 22,588 40,510 38,736 33,904 -9.26%
PBT -2,124 -1,658 -4,294 -5,468 8,384 7,742 4,932 -
Tax 288 224 842 352 -2,709 -2,542 -1,068 -
NP -1,836 -1,434 -3,452 -5,116 5,675 5,200 3,864 -
-
NP to SH -1,836 -1,434 -3,452 -5,116 5,675 5,200 3,864 -
-
Tax Rate - - - - 32.31% 32.83% 21.65% -
Total Cost 31,126 30,985 31,586 27,704 34,835 33,536 30,040 2.38%
-
Net Worth 156,252 157,557 156,618 157,317 158,510 156,639 154,815 0.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 156,252 157,557 156,618 157,317 158,510 156,639 154,815 0.61%
NOSH 64,037 64,047 63,925 63,950 63,915 63,934 63,973 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -6.27% -4.85% -12.27% -22.65% 14.01% 13.42% 11.40% -
ROE -1.18% -0.91% -2.20% -3.25% 3.58% 3.32% 2.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.74 46.14 44.01 35.32 63.38 60.59 53.00 -9.33%
EPS -0.72 -2.24 -5.40 -8.00 8.88 8.13 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.46 2.45 2.46 2.48 2.45 2.42 0.54%
Adjusted Per Share Value based on latest NOSH - 63,950
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.77 8.85 8.42 6.76 12.13 11.60 10.15 -9.25%
EPS -0.55 -0.43 -1.03 -1.53 1.70 1.56 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4717 0.4689 0.471 0.4745 0.4689 0.4635 0.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.37 1.03 0.74 0.73 0.69 0.80 0.99 -
P/RPS 3.00 2.23 1.68 2.07 1.09 1.32 1.87 36.92%
P/EPS -47.78 -45.98 -13.70 -9.13 7.77 9.84 16.39 -
EY -2.09 -2.17 -7.30 -10.96 12.87 10.17 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.30 0.30 0.28 0.33 0.41 23.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 27/08/03 26/05/03 26/02/03 21/11/02 29/08/02 -
Price 0.68 1.47 1.32 0.65 0.72 0.80 0.94 -
P/RPS 1.49 3.19 3.00 1.84 1.14 1.32 1.77 -10.81%
P/EPS -23.72 -65.63 -24.44 -8.13 8.11 9.84 15.56 -
EY -4.22 -1.52 -4.09 -12.31 12.33 10.17 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.60 0.54 0.26 0.29 0.33 0.39 -19.77%

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