[HIL] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 109.36%
YoY- 1801.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,924 21,766 21,749 14,450 14,539 13,625 14,867 25.61%
PBT 4,016 4,768 5,272 3,169 1,815 791 2,382 41.70%
Tax -735 -475 -620 -350 -480 -186 -523 25.49%
NP 3,281 4,293 4,652 2,819 1,335 605 1,859 46.09%
-
NP to SH 3,281 4,293 4,462 2,795 1,335 605 1,859 46.09%
-
Tax Rate 18.30% 9.96% 11.76% 11.04% 26.45% 23.51% 21.96% -
Total Cost 17,643 17,473 17,097 11,631 13,204 13,020 13,008 22.55%
-
Net Worth 175,675 175,384 169,608 157,323 161,453 159,133 159,716 6.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 175,675 175,384 169,608 157,323 161,453 159,133 159,716 6.56%
NOSH 258,346 261,768 260,935 249,719 260,408 256,666 261,830 -0.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.68% 19.72% 21.39% 19.51% 9.18% 4.44% 12.50% -
ROE 1.87% 2.45% 2.63% 1.78% 0.83% 0.38% 1.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.10 8.31 8.34 5.79 5.58 5.31 5.68 26.72%
EPS 1.27 1.64 1.71 1.07 0.49 0.23 0.71 47.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.65 0.63 0.62 0.62 0.61 7.51%
Adjusted Per Share Value based on latest NOSH - 249,719
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.31 6.56 6.55 4.35 4.38 4.11 4.48 25.67%
EPS 0.99 1.29 1.34 0.84 0.40 0.18 0.56 46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.5285 0.5111 0.4741 0.4865 0.4795 0.4813 6.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.20 0.28 0.31 0.34 0.41 0.50 -
P/RPS 4.69 2.41 3.36 5.36 6.09 7.72 8.81 -34.34%
P/EPS 29.92 12.20 16.37 27.70 66.32 173.94 70.42 -43.51%
EY 3.34 8.20 6.11 3.61 1.51 0.57 1.42 76.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.43 0.49 0.55 0.66 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 -
Price 0.35 0.36 0.22 0.29 0.26 0.41 0.49 -
P/RPS 4.32 4.33 2.64 5.01 4.66 7.72 8.63 -36.98%
P/EPS 27.56 21.95 12.87 25.91 50.72 173.94 69.01 -45.79%
EY 3.63 4.56 7.77 3.86 1.97 0.57 1.45 84.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.34 0.46 0.42 0.66 0.80 -25.94%

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