[HIL] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 120.66%
YoY- 6257.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,766 21,749 14,450 14,539 13,625 14,867 15,523 25.19%
PBT 4,768 5,272 3,169 1,815 791 2,382 -545 -
Tax -475 -620 -350 -480 -186 -523 692 -
NP 4,293 4,652 2,819 1,335 605 1,859 147 842.52%
-
NP to SH 4,293 4,462 2,795 1,335 605 1,859 147 842.52%
-
Tax Rate 9.96% 11.76% 11.04% 26.45% 23.51% 21.96% - -
Total Cost 17,473 17,097 11,631 13,204 13,020 13,008 15,376 8.87%
-
Net Worth 175,384 169,608 157,323 161,453 159,133 159,716 161,700 5.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 175,384 169,608 157,323 161,453 159,133 159,716 161,700 5.54%
NOSH 261,768 260,935 249,719 260,408 256,666 261,830 133,636 56.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.72% 21.39% 19.51% 9.18% 4.44% 12.50% 0.95% -
ROE 2.45% 2.63% 1.78% 0.83% 0.38% 1.16% 0.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.31 8.34 5.79 5.58 5.31 5.68 11.62 -19.98%
EPS 1.64 1.71 1.07 0.49 0.23 0.71 0.11 502.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.63 0.62 0.62 0.61 1.21 -32.49%
Adjusted Per Share Value based on latest NOSH - 260,408
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.56 6.55 4.35 4.38 4.11 4.48 4.68 25.17%
EPS 1.29 1.34 0.84 0.40 0.18 0.56 0.04 906.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5285 0.5111 0.4741 0.4865 0.4795 0.4813 0.4873 5.54%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.28 0.31 0.34 0.41 0.50 0.47 -
P/RPS 2.41 3.36 5.36 6.09 7.72 8.81 4.05 -29.18%
P/EPS 12.20 16.37 27.70 66.32 173.94 70.42 427.27 -90.59%
EY 8.20 6.11 3.61 1.51 0.57 1.42 0.23 976.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.49 0.55 0.66 0.82 0.39 -16.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 27/08/04 -
Price 0.36 0.22 0.29 0.26 0.41 0.49 0.40 -
P/RPS 4.33 2.64 5.01 4.66 7.72 8.63 3.44 16.52%
P/EPS 21.95 12.87 25.91 50.72 173.94 69.01 363.64 -84.53%
EY 4.56 7.77 3.86 1.97 0.57 1.45 0.27 554.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.46 0.42 0.66 0.80 0.33 38.73%

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