[HIL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 245.41%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,523 9,368 7,127 8,096 8,420 5,647 11,458 22.45%
PBT -545 -125 -880 903 -780 -1,367 2,577 -
Tax 692 146 120 -253 333 88 -802 -
NP 147 21 -760 650 -447 -1,279 1,775 -81.02%
-
NP to SH 147 21 -760 650 -447 -1,279 1,775 -81.02%
-
Tax Rate - - - 28.02% - - 31.12% -
Total Cost 15,376 9,347 7,887 7,446 8,867 6,926 9,683 36.14%
-
Net Worth 161,700 127,050 156,636 156,764 156,450 157,317 127,744 17.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 161,700 127,050 156,636 156,764 156,450 157,317 127,744 17.03%
NOSH 133,636 105,000 64,459 63,725 63,857 63,950 63,872 63.65%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.95% 0.22% -10.66% 8.03% -5.31% -22.65% 15.49% -
ROE 0.09% 0.02% -0.49% 0.41% -0.29% -0.81% 1.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.62 8.92 11.06 12.70 13.19 8.83 17.94 -25.15%
EPS 0.11 0.02 -0.30 1.02 -0.70 -2.00 2.78 -88.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 2.43 2.46 2.45 2.46 2.00 -28.48%
Adjusted Per Share Value based on latest NOSH - 63,725
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.65 2.80 2.13 2.42 2.52 1.69 3.43 22.51%
EPS 0.04 0.01 -0.23 0.19 -0.13 -0.38 0.53 -82.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.3803 0.4689 0.4693 0.4684 0.471 0.3824 17.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.47 0.65 1.37 1.03 0.74 0.73 0.69 -
P/RPS 4.05 7.29 12.39 8.11 5.61 8.27 3.85 3.43%
P/EPS 427.27 3,250.00 -116.20 100.98 -105.71 -36.50 24.83 567.68%
EY 0.23 0.03 -0.86 0.99 -0.95 -2.74 4.03 -85.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.56 0.42 0.30 0.30 0.35 7.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 26/02/03 -
Price 0.40 0.50 0.68 1.47 1.32 0.65 0.72 -
P/RPS 3.44 5.60 6.15 11.57 10.01 7.36 4.01 -9.72%
P/EPS 363.64 2,500.00 -57.67 144.12 -188.57 -32.50 25.91 482.77%
EY 0.27 0.04 -1.73 0.69 -0.53 -3.08 3.86 -83.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.28 0.60 0.54 0.26 0.36 -5.64%

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