[HIL] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -691.13%
YoY- -265.98%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,099 31,666 22,810 20,550 14,008 9,803 30,832 2.71%
PBT 7,104 7,624 2,958 -1,113 503 2,669 3,561 58.40%
Tax -540 -1,045 -755 -86 -278 -413 -566 -3.08%
NP 6,564 6,579 2,203 -1,199 225 2,256 2,995 68.64%
-
NP to SH 6,641 6,543 2,221 -1,200 203 2,049 3,076 66.96%
-
Tax Rate 7.60% 13.71% 25.52% - 55.27% 15.47% 15.89% -
Total Cost 25,535 25,087 20,607 21,749 13,783 7,547 27,837 -5.58%
-
Net Worth 210,865 203,250 197,113 195,348 177,625 184,599 179,867 11.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 210,865 203,250 197,113 195,348 177,625 184,599 179,867 11.17%
NOSH 279,033 278,425 277,624 279,069 253,750 259,999 260,677 4.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.45% 20.78% 9.66% -5.83% 1.61% 23.01% 9.71% -
ROE 3.15% 3.22% 1.13% -0.61% 0.11% 1.11% 1.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.50 11.37 8.22 7.36 5.52 3.77 11.83 -1.86%
EPS 2.38 2.35 0.80 -0.43 0.08 0.78 1.18 59.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.73 0.71 0.70 0.70 0.71 0.69 6.24%
Adjusted Per Share Value based on latest NOSH - 279,069
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.67 9.54 6.87 6.19 4.22 2.95 9.29 2.70%
EPS 2.00 1.97 0.67 -0.36 0.06 0.62 0.93 66.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6354 0.6125 0.594 0.5887 0.5352 0.5563 0.542 11.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.48 0.57 0.44 0.51 0.40 0.36 -
P/RPS 3.04 4.22 6.94 5.98 9.24 10.61 3.04 0.00%
P/EPS 14.71 20.43 71.25 -102.33 637.50 50.76 30.51 -38.48%
EY 6.80 4.90 1.40 -0.98 0.16 1.97 3.28 62.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.80 0.63 0.73 0.56 0.52 -7.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 -
Price 0.38 0.38 0.47 0.50 0.38 0.52 0.41 -
P/RPS 3.30 3.34 5.72 6.79 6.88 13.79 3.47 -3.29%
P/EPS 15.97 16.17 58.75 -116.28 475.00 65.98 34.75 -40.41%
EY 6.26 6.18 1.70 -0.86 0.21 1.52 2.88 67.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.66 0.71 0.54 0.73 0.59 -10.43%

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