[HIL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.07%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,008 81,332 71,529 40,697 20,924 72,504 50,738 -57.63%
PBT 503 11,315 8,646 5,147 4,016 15,016 10,248 -86.61%
Tax -278 -2,215 -1,802 -1,236 -735 -2,190 -1,442 -66.66%
NP 225 9,100 6,844 3,911 3,281 12,826 8,806 -91.34%
-
NP to SH 203 9,101 7,052 4,038 3,281 12,703 8,533 -91.74%
-
Tax Rate 55.27% 19.58% 20.84% 24.01% 18.30% 14.58% 14.07% -
Total Cost 13,783 72,232 64,685 36,786 17,643 59,678 41,932 -52.40%
-
Net Worth 177,625 185,807 180,887 179,140 175,675 173,694 167,684 3.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,625 185,807 180,887 179,140 175,675 173,694 167,684 3.91%
NOSH 253,750 261,700 262,156 262,207 258,346 259,244 257,975 -1.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.61% 11.19% 9.57% 9.61% 15.68% 17.69% 17.36% -
ROE 0.11% 4.90% 3.90% 2.25% 1.87% 7.31% 5.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.52 31.08 27.28 15.52 8.10 27.97 19.67 -57.16%
EPS 0.08 3.48 2.69 1.54 1.27 4.90 3.26 -91.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.69 0.6832 0.68 0.67 0.65 5.06%
Adjusted Per Share Value based on latest NOSH - 258,214
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.22 24.51 21.55 12.26 6.31 21.85 15.29 -57.64%
EPS 0.06 2.74 2.13 1.22 0.99 3.83 2.57 -91.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5599 0.5451 0.5398 0.5294 0.5234 0.5053 3.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.51 0.40 0.36 0.36 0.38 0.20 0.28 -
P/RPS 9.24 1.29 1.32 2.32 4.69 0.72 1.42 248.94%
P/EPS 637.50 11.50 13.38 23.38 29.92 4.08 8.47 1687.34%
EY 0.16 8.69 7.47 4.28 3.34 24.50 11.81 -94.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.52 0.53 0.56 0.30 0.43 42.35%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 -
Price 0.38 0.52 0.41 0.35 0.35 0.36 0.22 -
P/RPS 6.88 1.67 1.50 2.26 4.32 1.29 1.12 235.78%
P/EPS 475.00 14.95 15.24 22.73 27.56 7.35 6.65 1626.01%
EY 0.21 6.69 6.56 4.40 3.63 13.61 15.03 -94.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.59 0.51 0.51 0.54 0.34 36.16%

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