[HIL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -9.81%
YoY- -50.04%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 8,096 8,420 5,647 11,458 12,100 9,734 7,218 7.94%
PBT 903 -780 -1,367 2,577 3,341 2,299 167 207.75%
Tax -253 333 88 -802 -1,373 -871 337 -
NP 650 -447 -1,279 1,775 1,968 1,428 504 18.46%
-
NP to SH 650 -447 -1,279 1,775 1,968 1,428 504 18.46%
-
Tax Rate 28.02% - - 31.12% 41.10% 37.89% -201.80% -
Total Cost 7,446 8,867 6,926 9,683 10,132 8,306 6,714 7.13%
-
Net Worth 156,764 156,450 157,317 127,744 156,545 154,966 153,113 1.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 156,764 156,450 157,317 127,744 156,545 154,966 153,113 1.58%
NOSH 63,725 63,857 63,950 63,872 63,896 64,035 63,797 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.03% -5.31% -22.65% 15.49% 16.26% 14.67% 6.98% -
ROE 0.41% -0.29% -0.81% 1.39% 1.26% 0.92% 0.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.70 13.19 8.83 17.94 18.94 15.20 11.31 8.02%
EPS 1.02 -0.70 -2.00 2.78 3.08 2.23 0.79 18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.45 2.46 2.00 2.45 2.42 2.40 1.65%
Adjusted Per Share Value based on latest NOSH - 63,872
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.44 2.54 1.70 3.45 3.65 2.93 2.18 7.79%
EPS 0.20 -0.13 -0.39 0.53 0.59 0.43 0.15 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.4714 0.4741 0.3849 0.4717 0.467 0.4614 1.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.03 0.74 0.73 0.69 0.80 0.99 1.15 -
P/RPS 8.11 5.61 8.27 3.85 4.22 6.51 10.16 -13.93%
P/EPS 100.98 -105.71 -36.50 24.83 25.97 44.39 145.57 -21.61%
EY 0.99 -0.95 -2.74 4.03 3.85 2.25 0.69 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.30 0.35 0.33 0.41 0.48 -8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 26/05/03 26/02/03 21/11/02 29/08/02 23/05/02 -
Price 1.47 1.32 0.65 0.72 0.80 0.94 1.11 -
P/RPS 11.57 10.01 7.36 4.01 4.22 6.18 9.81 11.61%
P/EPS 144.12 -188.57 -32.50 25.91 25.97 42.15 140.51 1.70%
EY 0.69 -0.53 -3.08 3.86 3.85 2.37 0.71 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.26 0.36 0.33 0.39 0.46 19.35%

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