[HIL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -23.57%
YoY- 145.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,803 30,832 19,773 20,924 21,766 21,749 14,450 -22.73%
PBT 2,669 3,561 1,131 4,016 4,768 5,272 3,169 -10.78%
Tax -413 -566 -501 -735 -475 -620 -350 11.63%
NP 2,256 2,995 630 3,281 4,293 4,652 2,819 -13.76%
-
NP to SH 2,049 3,076 723 3,281 4,293 4,462 2,795 -18.65%
-
Tax Rate 15.47% 15.89% 44.30% 18.30% 9.96% 11.76% 11.04% -
Total Cost 7,547 27,837 19,143 17,643 17,473 17,097 11,631 -24.99%
-
Net Worth 184,599 179,867 176,411 175,675 175,384 169,608 157,323 11.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 184,599 179,867 176,411 175,675 175,384 169,608 157,323 11.21%
NOSH 259,999 260,677 258,214 258,346 261,768 260,935 249,719 2.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 23.01% 9.71% 3.19% 15.68% 19.72% 21.39% 19.51% -
ROE 1.11% 1.71% 0.41% 1.87% 2.45% 2.63% 1.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.77 11.83 7.66 8.10 8.31 8.34 5.79 -24.81%
EPS 0.78 1.18 0.28 1.27 1.64 1.71 1.07 -18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.6832 0.68 0.67 0.65 0.63 8.27%
Adjusted Per Share Value based on latest NOSH - 258,346
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.95 9.29 5.96 6.31 6.56 6.55 4.35 -22.75%
EPS 0.62 0.93 0.22 0.99 1.29 1.34 0.84 -18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5563 0.542 0.5316 0.5294 0.5285 0.5111 0.4741 11.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.36 0.36 0.38 0.20 0.28 0.31 -
P/RPS 10.61 3.04 4.70 4.69 2.41 3.36 5.36 57.45%
P/EPS 50.76 30.51 128.57 29.92 12.20 16.37 27.70 49.58%
EY 1.97 3.28 0.78 3.34 8.20 6.11 3.61 -33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.53 0.56 0.30 0.43 0.49 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.52 0.41 0.35 0.35 0.36 0.22 0.29 -
P/RPS 13.79 3.47 4.57 4.32 4.33 2.64 5.01 96.04%
P/EPS 65.98 34.75 125.00 27.56 21.95 12.87 25.91 86.16%
EY 1.52 2.88 0.80 3.63 4.56 7.77 3.86 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.51 0.51 0.54 0.34 0.46 35.93%

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