[HIL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -20.71%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,965 116,151 98,060 67,171 75,193 74,416 81,332 34.60%
PBT 27,305 16,695 10,094 5,017 5,620 7,864 11,377 79.35%
Tax -3,445 -2,602 -2,340 -1,532 -1,343 -1,758 -2,215 34.27%
NP 23,860 14,093 7,754 3,485 4,277 6,106 9,162 89.39%
-
NP to SH 23,984 14,196 7,758 3,273 4,128 6,051 9,163 90.03%
-
Tax Rate 12.62% 15.59% 23.18% 30.54% 23.90% 22.36% 19.47% -
Total Cost 103,105 102,058 90,306 63,686 70,916 68,310 72,170 26.87%
-
Net Worth 220,025 210,865 203,250 197,113 195,348 177,625 184,599 12.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 220,025 210,865 203,250 197,113 195,348 177,625 184,599 12.42%
NOSH 278,831 279,033 278,425 277,624 279,069 253,750 259,999 4.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.79% 12.13% 7.91% 5.19% 5.69% 8.21% 11.26% -
ROE 10.90% 6.73% 3.82% 1.66% 2.11% 3.41% 4.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.53 41.63 35.22 24.19 26.94 29.33 31.28 28.46%
EPS 8.60 5.09 2.79 1.18 1.48 2.38 3.52 81.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7891 0.7557 0.73 0.71 0.70 0.70 0.71 7.30%
Adjusted Per Share Value based on latest NOSH - 277,624
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.26 35.00 29.55 20.24 22.66 22.42 24.51 34.60%
EPS 7.23 4.28 2.34 0.99 1.24 1.82 2.76 90.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.6354 0.6125 0.594 0.5887 0.5352 0.5563 12.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.35 0.48 0.57 0.44 0.51 0.40 -
P/RPS 0.77 0.84 1.36 2.36 1.63 1.74 1.28 -28.76%
P/EPS 4.07 6.88 17.23 48.35 29.75 21.39 11.35 -49.55%
EY 24.58 14.54 5.80 2.07 3.36 4.68 8.81 98.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.66 0.80 0.63 0.73 0.56 -14.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.34 0.38 0.38 0.47 0.50 0.38 0.52 -
P/RPS 0.75 0.91 1.08 1.94 1.86 1.30 1.66 -41.14%
P/EPS 3.95 7.47 13.64 39.87 33.80 15.94 14.75 -58.48%
EY 25.30 13.39 7.33 2.51 2.96 6.28 6.78 140.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.52 0.66 0.71 0.54 0.73 -29.75%

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