[HIL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 222.77%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 63,463 32,099 88,062 57,368 34,558 14,008 81,332 -15.25%
PBT 16,601 7,104 9,972 2,348 -610 503 11,315 29.14%
Tax -1,469 -540 -2,164 -1,119 -364 -278 -2,215 -23.96%
NP 15,132 6,564 7,808 1,229 -974 225 9,100 40.40%
-
NP to SH 15,229 6,641 7,767 1,224 -997 203 9,101 40.99%
-
Tax Rate 8.85% 7.60% 21.70% 47.66% - 55.27% 19.58% -
Total Cost 48,331 25,535 80,254 56,139 35,532 13,783 72,232 -23.51%
-
Net Worth 220,095 210,865 200,350 193,119 188,621 177,625 185,807 11.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 220,095 210,865 200,350 193,119 188,621 177,625 185,807 11.96%
NOSH 278,919 279,033 274,452 272,000 269,459 253,750 261,700 4.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.84% 20.45% 8.87% 2.14% -2.82% 1.61% 11.19% -
ROE 6.92% 3.15% 3.88% 0.63% -0.53% 0.11% 4.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.75 11.50 32.09 21.09 12.82 5.52 31.08 -18.79%
EPS 5.46 2.38 2.83 0.45 -0.37 0.08 3.48 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7891 0.7557 0.73 0.71 0.70 0.70 0.71 7.30%
Adjusted Per Share Value based on latest NOSH - 277,624
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.00 9.61 26.36 17.17 10.35 4.19 24.35 -15.25%
EPS 4.56 1.99 2.33 0.37 -0.30 0.06 2.72 41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6589 0.6313 0.5998 0.5781 0.5647 0.5318 0.5562 11.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.35 0.48 0.57 0.44 0.51 0.40 -
P/RPS 1.54 3.04 1.50 2.70 3.43 9.24 1.29 12.54%
P/EPS 6.41 14.71 16.96 126.67 -118.92 637.50 11.50 -32.29%
EY 15.60 6.80 5.90 0.79 -0.84 0.16 8.69 47.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.66 0.80 0.63 0.73 0.56 -14.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.34 0.38 0.38 0.47 0.50 0.38 0.52 -
P/RPS 1.49 3.30 1.18 2.23 3.90 6.88 1.67 -7.32%
P/EPS 6.23 15.97 13.43 104.44 -135.14 475.00 14.95 -44.23%
EY 16.06 6.26 7.45 0.96 -0.74 0.21 6.69 79.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.52 0.66 0.71 0.54 0.73 -29.75%

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