[HIL] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 104.58%
YoY- 101.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 53,383 53,010 49,782 37,472 29,290 29,550 28,134 52.96%
PBT 2,503 2,282 -1,340 -500 -2,124 -1,658 -4,294 -
Tax 129 420 1,676 584 288 224 842 -71.20%
NP 2,632 2,702 336 84 -1,836 -1,434 -3,452 -
-
NP to SH 2,632 2,702 336 84 -1,836 -1,434 -3,452 -
-
Tax Rate -5.15% -18.40% - - - - - -
Total Cost 50,751 50,308 49,446 37,388 31,126 30,985 31,586 36.98%
-
Net Worth 162,243 158,521 156,369 127,050 156,252 157,557 156,618 2.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 162,243 158,521 156,369 127,050 156,252 157,557 156,618 2.36%
NOSH 261,683 259,871 129,230 105,000 64,037 64,047 63,925 154.80%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.93% 5.10% 0.67% 0.22% -6.27% -4.85% -12.27% -
ROE 1.62% 1.70% 0.21% 0.07% -1.18% -0.91% -2.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.40 20.40 38.52 35.69 45.74 46.14 44.01 -39.96%
EPS 1.01 1.04 0.26 0.08 -0.72 -2.24 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 1.21 1.21 2.44 2.46 2.45 -59.82%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.09 15.97 15.00 11.29 8.83 8.90 8.48 52.96%
EPS 0.79 0.81 0.10 0.03 -0.55 -0.43 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4777 0.4712 0.3828 0.4708 0.4748 0.4719 2.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.50 0.47 0.65 1.37 1.03 0.74 -
P/RPS 2.01 2.45 1.22 1.82 3.00 2.23 1.68 12.63%
P/EPS 40.76 48.08 180.77 812.50 -47.78 -45.98 -13.70 -
EY 2.45 2.08 0.55 0.12 -2.09 -2.17 -7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.39 0.54 0.56 0.42 0.30 68.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 -
Price 0.41 0.49 0.40 0.50 0.68 1.47 1.32 -
P/RPS 2.01 2.40 1.04 1.40 1.49 3.19 3.00 -23.33%
P/EPS 40.76 47.12 153.85 625.00 -23.72 -65.63 -24.44 -
EY 2.45 2.12 0.65 0.16 -4.22 -1.52 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.33 0.41 0.28 0.60 0.54 14.24%

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