[HIL] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 6.66%
YoY- 128.39%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 9,734 7,218 11,268 15,815 14,177 11,329 8,244 11.74%
PBT 2,299 167 5,014 4,484 3,849 1,767 1,007 73.64%
Tax -871 337 -1,461 -864 -455 -839 103 -
NP 1,428 504 3,553 3,620 3,394 928 1,110 18.34%
-
NP to SH 1,428 504 3,553 3,620 3,394 928 1,110 18.34%
-
Tax Rate 37.89% -201.80% 29.14% 19.27% 11.82% 47.48% -10.23% -
Total Cost 8,306 6,714 7,715 12,195 10,783 10,401 7,134 10.70%
-
Net Worth 154,966 153,113 152,727 149,021 145,731 142,079 140,177 6.93%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 154,966 153,113 152,727 149,021 145,731 142,079 140,177 6.93%
NOSH 64,035 63,797 63,902 63,957 63,917 63,999 63,428 0.63%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.67% 6.98% 31.53% 22.89% 23.94% 8.19% 13.46% -
ROE 0.92% 0.33% 2.33% 2.43% 2.33% 0.65% 0.79% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 15.20 11.31 17.63 24.73 22.18 17.70 13.00 11.01%
EPS 2.23 0.79 5.56 5.66 5.31 1.45 1.75 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.40 2.39 2.33 2.28 2.22 2.21 6.25%
Adjusted Per Share Value based on latest NOSH - 63,957
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.93 2.18 3.40 4.77 4.27 3.41 2.48 11.79%
EPS 0.43 0.15 1.07 1.09 1.02 0.28 0.33 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4614 0.4602 0.4491 0.4391 0.4281 0.4224 6.94%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.99 1.15 0.92 0.82 0.72 0.60 0.80 -
P/RPS 6.51 10.16 5.22 3.32 3.25 3.39 6.16 3.76%
P/EPS 44.39 145.57 16.55 14.49 13.56 41.38 45.71 -1.93%
EY 2.25 0.69 6.04 6.90 7.38 2.42 2.19 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.38 0.35 0.32 0.27 0.36 9.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 28/02/01 -
Price 0.94 1.11 1.10 0.95 0.94 0.70 0.77 -
P/RPS 6.18 9.81 6.24 3.84 4.24 3.95 5.92 2.91%
P/EPS 42.15 140.51 19.78 16.78 17.70 48.28 44.00 -2.83%
EY 2.37 0.71 5.05 5.96 5.65 2.07 2.27 2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.46 0.41 0.41 0.32 0.35 7.50%

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