[HIL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.82%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 75,193 74,416 81,332 92,725 83,642 78,319 71,934 3.00%
PBT 5,620 7,864 11,377 13,469 15,180 17,218 15,017 -48.16%
Tax -1,343 -1,758 -2,215 -2,127 -2,181 -2,030 -1,775 -17.00%
NP 4,277 6,106 9,162 11,342 12,999 15,188 13,242 -53.02%
-
NP to SH 4,128 6,051 9,163 11,429 12,815 14,887 12,907 -53.33%
-
Tax Rate 23.90% 22.36% 19.47% 15.79% 14.37% 11.79% 11.82% -
Total Cost 70,916 68,310 72,170 81,383 70,643 63,131 58,692 13.48%
-
Net Worth 195,348 177,625 184,599 179,867 176,411 175,675 175,384 7.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 195,348 177,625 184,599 179,867 176,411 175,675 175,384 7.47%
NOSH 279,069 253,750 259,999 260,677 258,214 258,346 261,768 4.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.69% 8.21% 11.26% 12.23% 15.54% 19.39% 18.41% -
ROE 2.11% 3.41% 4.96% 6.35% 7.26% 8.47% 7.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.94 29.33 31.28 35.57 32.39 30.32 27.48 -1.31%
EPS 1.48 2.38 3.52 4.38 4.96 5.76 4.93 -55.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.71 0.69 0.6832 0.68 0.67 2.97%
Adjusted Per Share Value based on latest NOSH - 260,677
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.66 22.42 24.51 27.94 25.20 23.60 21.68 2.99%
EPS 1.24 1.82 2.76 3.44 3.86 4.49 3.89 -53.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.5352 0.5563 0.542 0.5316 0.5294 0.5285 7.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.51 0.40 0.36 0.36 0.38 0.20 -
P/RPS 1.63 1.74 1.28 1.01 1.11 1.25 0.73 71.08%
P/EPS 29.75 21.39 11.35 8.21 7.25 6.59 4.06 278.63%
EY 3.36 4.68 8.81 12.18 13.79 15.16 24.65 -73.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.56 0.52 0.53 0.56 0.30 64.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 -
Price 0.50 0.38 0.52 0.41 0.35 0.35 0.36 -
P/RPS 1.86 1.30 1.66 1.15 1.08 1.15 1.31 26.40%
P/EPS 33.80 15.94 14.75 9.35 7.05 6.07 7.30 178.57%
EY 2.96 6.28 6.78 10.69 14.18 16.46 13.70 -64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.73 0.59 0.51 0.51 0.54 20.07%

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