[HIL] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 14.94%
YoY- 146.5%
Quarter Report
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 14,177 11,329 8,244 10,364 11,199 10,866 10,155 -0.33%
PBT 3,849 1,767 1,007 1,822 1,835 801 1,067 -1.29%
Tax -455 -839 103 -237 -456 172 133 -
NP 3,394 928 1,110 1,585 1,379 973 1,200 -1.04%
-
NP to SH 3,394 928 1,110 1,585 1,379 973 1,200 -1.04%
-
Tax Rate 11.82% 47.48% -10.23% 13.01% 24.85% -21.47% -12.46% -
Total Cost 10,783 10,401 7,134 8,779 9,820 9,893 8,955 -0.18%
-
Net Worth 145,731 142,079 140,177 138,292 134,172 122,144 108,995 -0.29%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 145,731 142,079 140,177 138,292 134,172 122,144 108,995 -0.29%
NOSH 63,917 63,999 63,428 63,147 62,117 55,268 52,401 -0.20%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 23.94% 8.19% 13.46% 15.29% 12.31% 8.95% 11.82% -
ROE 2.33% 0.65% 0.79% 1.15% 1.03% 0.80% 1.10% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 22.18 17.70 13.00 16.41 18.03 19.66 19.38 -0.13%
EPS 5.31 1.45 1.75 2.51 2.22 1.76 2.29 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.22 2.21 2.19 2.16 2.21 2.08 -0.09%
Adjusted Per Share Value based on latest NOSH - 63,147
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 4.24 3.39 2.47 3.10 3.35 3.25 3.04 -0.33%
EPS 1.02 0.28 0.33 0.47 0.41 0.29 0.36 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.4253 0.4196 0.414 0.4017 0.3657 0.3263 -0.29%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.72 0.60 0.80 0.90 1.05 1.48 0.00 -
P/RPS 3.25 3.39 6.16 5.48 5.82 7.53 0.00 -100.00%
P/EPS 13.56 41.38 45.71 35.86 47.30 84.07 0.00 -100.00%
EY 7.38 2.42 2.19 2.79 2.11 1.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.36 0.41 0.49 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 30/05/01 28/02/01 28/11/00 01/09/00 31/07/00 24/04/00 -
Price 0.94 0.70 0.77 1.05 0.95 0.98 1.21 -
P/RPS 4.24 3.95 5.92 6.40 5.27 4.98 6.24 0.39%
P/EPS 17.70 48.28 44.00 41.83 42.79 55.67 52.84 1.11%
EY 5.65 2.07 2.27 2.39 2.34 1.80 1.89 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.35 0.48 0.44 0.44 0.58 0.35%

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