[HIL] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.2%
YoY- 76.48%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 44,570 49,013 53,124 49,565 44,114 41,136 40,673 6.30%
PBT 11,670 13,220 14,820 11,107 8,445 6,431 5,465 66.05%
Tax -2,663 -2,247 -3,423 -2,055 -1,428 -1,429 -418 244.82%
NP 9,007 10,973 11,397 9,052 7,017 5,002 5,047 47.28%
-
NP to SH 9,021 10,987 11,411 9,066 7,017 5,002 5,047 47.43%
-
Tax Rate 22.82% 17.00% 23.10% 18.50% 16.91% 22.22% 7.65% -
Total Cost 35,563 38,040 41,727 40,513 37,097 36,134 35,626 -0.11%
-
Net Worth 154,966 153,113 152,727 149,021 145,731 142,079 140,177 6.93%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 154,966 153,113 152,727 149,021 145,731 142,079 140,177 6.93%
NOSH 64,035 63,797 63,902 63,957 63,917 63,999 63,428 0.63%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 20.21% 22.39% 21.45% 18.26% 15.91% 12.16% 12.41% -
ROE 5.82% 7.18% 7.47% 6.08% 4.82% 3.52% 3.60% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 69.60 76.83 83.13 77.50 69.02 64.28 64.12 5.63%
EPS 14.09 17.22 17.86 14.18 10.98 7.82 7.96 46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.40 2.39 2.33 2.28 2.22 2.21 6.25%
Adjusted Per Share Value based on latest NOSH - 63,957
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 13.43 14.77 16.01 14.94 13.29 12.40 12.26 6.28%
EPS 2.72 3.31 3.44 2.73 2.11 1.51 1.52 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4614 0.4602 0.4491 0.4391 0.4281 0.4224 6.94%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.99 1.15 0.92 0.82 0.72 0.60 0.80 -
P/RPS 1.42 1.50 1.11 1.06 1.04 0.93 1.25 8.89%
P/EPS 7.03 6.68 5.15 5.78 6.56 7.68 10.05 -21.25%
EY 14.23 14.98 19.41 17.29 15.25 13.03 9.95 27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.38 0.35 0.32 0.27 0.36 9.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 28/02/01 -
Price 0.94 1.11 1.10 0.95 0.94 0.70 0.77 -
P/RPS 1.35 1.44 1.32 1.23 1.36 1.09 1.20 8.19%
P/EPS 6.67 6.45 6.16 6.70 8.56 8.96 9.68 -22.04%
EY 14.99 15.52 16.23 14.92 11.68 11.17 10.33 28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.46 0.41 0.41 0.32 0.35 7.50%

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