[HIL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -33.39%
YoY- -52.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,810 20,550 14,008 9,803 30,832 19,773 20,924 5.91%
PBT 2,958 -1,113 503 2,669 3,561 1,131 4,016 -18.42%
Tax -755 -86 -278 -413 -566 -501 -735 1.80%
NP 2,203 -1,199 225 2,256 2,995 630 3,281 -23.30%
-
NP to SH 2,221 -1,200 203 2,049 3,076 723 3,281 -22.88%
-
Tax Rate 25.52% - 55.27% 15.47% 15.89% 44.30% 18.30% -
Total Cost 20,607 21,749 13,783 7,547 27,837 19,143 17,643 10.89%
-
Net Worth 197,113 195,348 177,625 184,599 179,867 176,411 175,675 7.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 197,113 195,348 177,625 184,599 179,867 176,411 175,675 7.97%
NOSH 277,624 279,069 253,750 259,999 260,677 258,214 258,346 4.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.66% -5.83% 1.61% 23.01% 9.71% 3.19% 15.68% -
ROE 1.13% -0.61% 0.11% 1.11% 1.71% 0.41% 1.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.22 7.36 5.52 3.77 11.83 7.66 8.10 0.98%
EPS 0.80 -0.43 0.08 0.78 1.18 0.28 1.27 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.71 0.69 0.6832 0.68 2.91%
Adjusted Per Share Value based on latest NOSH - 259,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.87 6.19 4.22 2.95 9.29 5.96 6.31 5.82%
EPS 0.67 -0.36 0.06 0.62 0.93 0.22 0.99 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.594 0.5887 0.5352 0.5563 0.542 0.5316 0.5294 7.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.44 0.51 0.40 0.36 0.36 0.38 -
P/RPS 6.94 5.98 9.24 10.61 3.04 4.70 4.69 29.82%
P/EPS 71.25 -102.33 637.50 50.76 30.51 128.57 29.92 78.23%
EY 1.40 -0.98 0.16 1.97 3.28 0.78 3.34 -43.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.73 0.56 0.52 0.53 0.56 26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 -
Price 0.47 0.50 0.38 0.52 0.41 0.35 0.35 -
P/RPS 5.72 6.79 6.88 13.79 3.47 4.57 4.32 20.55%
P/EPS 58.75 -116.28 475.00 65.98 34.75 125.00 27.56 65.55%
EY 1.70 -0.86 0.21 1.52 2.88 0.80 3.63 -39.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.54 0.73 0.59 0.51 0.51 18.73%

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