[HIL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 242.01%
YoY- 3171.43%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 140,432 138,969 126,926 128,396 88,062 76,490 69,116 60.07%
PBT 31,870 34,764 33,202 28,416 9,972 3,130 -1,220 -
Tax -4,130 -4,074 -2,938 -2,160 -2,164 -1,492 -728 216.41%
NP 27,740 30,689 30,264 26,256 7,808 1,638 -1,948 -
-
NP to SH 27,724 30,790 30,458 26,564 7,767 1,632 -1,994 -
-
Tax Rate 12.96% 11.72% 8.85% 7.60% 21.70% 47.67% - -
Total Cost 112,692 108,280 96,662 102,140 80,254 74,852 71,064 35.79%
-
Net Worth 231,412 225,637 220,095 210,865 200,350 193,120 188,621 14.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 231,412 225,637 220,095 210,865 200,350 193,120 188,621 14.53%
NOSH 278,809 278,564 278,919 279,033 274,452 272,000 269,459 2.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.75% 22.08% 23.84% 20.45% 8.87% 2.14% -2.82% -
ROE 11.98% 13.65% 13.84% 12.60% 3.88% 0.85% -1.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.37 49.89 45.51 46.01 32.09 28.12 25.65 56.49%
EPS 9.95 11.05 10.92 9.52 2.83 0.60 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.7891 0.7557 0.73 0.71 0.70 11.96%
Adjusted Per Share Value based on latest NOSH - 279,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.04 41.60 38.00 38.44 26.36 22.90 20.69 60.07%
EPS 8.30 9.22 9.12 7.95 2.33 0.49 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6928 0.6755 0.6589 0.6313 0.5998 0.5781 0.5647 14.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.30 0.35 0.35 0.48 0.57 0.44 -
P/RPS 0.50 0.60 0.77 0.76 1.50 2.03 1.72 -55.95%
P/EPS 2.51 2.71 3.21 3.68 16.96 95.00 -59.46 -
EY 39.77 36.84 31.20 27.20 5.90 1.05 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.44 0.46 0.66 0.80 0.63 -38.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 -
Price 0.28 0.28 0.34 0.38 0.38 0.47 0.50 -
P/RPS 0.56 0.56 0.75 0.83 1.18 1.67 1.95 -56.30%
P/EPS 2.82 2.53 3.11 3.99 13.43 78.33 -67.57 -
EY 35.51 39.48 32.12 25.05 7.45 1.28 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.50 0.52 0.66 0.71 -38.65%

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