[HIL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -31.78%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 116,151 98,060 67,171 75,193 74,416 81,332 92,725 16.18%
PBT 16,695 10,094 5,017 5,620 7,864 11,377 13,469 15.37%
Tax -2,602 -2,340 -1,532 -1,343 -1,758 -2,215 -2,127 14.36%
NP 14,093 7,754 3,485 4,277 6,106 9,162 11,342 15.56%
-
NP to SH 14,196 7,758 3,273 4,128 6,051 9,163 11,429 15.53%
-
Tax Rate 15.59% 23.18% 30.54% 23.90% 22.36% 19.47% 15.79% -
Total Cost 102,058 90,306 63,686 70,916 68,310 72,170 81,383 16.27%
-
Net Worth 210,865 203,250 197,113 195,348 177,625 184,599 179,867 11.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 210,865 203,250 197,113 195,348 177,625 184,599 179,867 11.17%
NOSH 279,033 278,425 277,624 279,069 253,750 259,999 260,677 4.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.13% 7.91% 5.19% 5.69% 8.21% 11.26% 12.23% -
ROE 6.73% 3.82% 1.66% 2.11% 3.41% 4.96% 6.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.63 35.22 24.19 26.94 29.33 31.28 35.57 11.04%
EPS 5.09 2.79 1.18 1.48 2.38 3.52 4.38 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.73 0.71 0.70 0.70 0.71 0.69 6.24%
Adjusted Per Share Value based on latest NOSH - 279,069
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.00 29.55 20.24 22.66 22.42 24.51 27.94 16.18%
EPS 4.28 2.34 0.99 1.24 1.82 2.76 3.44 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6354 0.6125 0.594 0.5887 0.5352 0.5563 0.542 11.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.48 0.57 0.44 0.51 0.40 0.36 -
P/RPS 0.84 1.36 2.36 1.63 1.74 1.28 1.01 -11.55%
P/EPS 6.88 17.23 48.35 29.75 21.39 11.35 8.21 -11.10%
EY 14.54 5.80 2.07 3.36 4.68 8.81 12.18 12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.80 0.63 0.73 0.56 0.52 -7.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 -
Price 0.38 0.38 0.47 0.50 0.38 0.52 0.41 -
P/RPS 0.91 1.08 1.94 1.86 1.30 1.66 1.15 -14.43%
P/EPS 7.47 13.64 39.87 33.80 15.94 14.75 9.35 -13.88%
EY 13.39 7.33 2.51 2.96 6.28 6.78 10.69 16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.66 0.71 0.54 0.73 0.59 -10.43%

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