[HIL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.11%
YoY- 11268.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 78,319 71,934 64,363 57,481 58,554 53,383 46,885 40.82%
PBT 17,218 15,017 11,047 8,157 4,443 2,503 832 655.16%
Tax -2,030 -1,775 -1,636 -1,539 -497 129 435 -
NP 15,188 13,242 9,411 6,618 3,946 2,632 1,267 424.57%
-
NP to SH 14,887 12,907 9,197 6,594 3,946 2,632 1,267 417.61%
-
Tax Rate 11.79% 11.82% 14.81% 18.87% 11.19% -5.15% -52.28% -
Total Cost 63,131 58,692 54,952 50,863 54,608 50,751 45,618 24.21%
-
Net Worth 175,675 175,384 169,608 157,323 161,453 159,133 159,716 6.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 175,675 175,384 169,608 157,323 161,453 159,133 159,716 6.56%
NOSH 258,346 261,768 260,935 249,719 260,408 256,666 261,830 -0.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.39% 18.41% 14.62% 11.51% 6.74% 4.93% 2.70% -
ROE 8.47% 7.36% 5.42% 4.19% 2.44% 1.65% 0.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.32 27.48 24.67 23.02 22.49 20.80 17.91 42.08%
EPS 5.76 4.93 3.52 2.64 1.52 1.03 0.48 424.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.65 0.63 0.62 0.62 0.61 7.51%
Adjusted Per Share Value based on latest NOSH - 249,719
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.60 21.68 19.39 17.32 17.64 16.09 14.13 40.81%
EPS 4.49 3.89 2.77 1.99 1.19 0.79 0.38 419.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.5285 0.5111 0.4741 0.4865 0.4795 0.4813 6.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.20 0.28 0.31 0.34 0.41 0.50 -
P/RPS 1.25 0.73 1.14 1.35 1.51 1.97 2.79 -41.47%
P/EPS 6.59 4.06 7.94 11.74 22.44 39.98 103.33 -84.06%
EY 15.16 24.65 12.59 8.52 4.46 2.50 0.97 526.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.43 0.49 0.55 0.66 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 -
Price 0.35 0.36 0.22 0.29 0.26 0.41 0.49 -
P/RPS 1.15 1.31 0.89 1.26 1.16 1.97 2.74 -43.97%
P/EPS 6.07 7.30 6.24 10.98 17.16 39.98 101.26 -84.70%
EY 16.46 13.70 16.02 9.11 5.83 2.50 0.99 552.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.34 0.46 0.42 0.66 0.80 -25.94%

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