[HIL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 15.34%
YoY- 277.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 81,332 92,725 83,642 78,319 71,934 64,363 57,481 25.95%
PBT 11,377 13,469 15,180 17,218 15,017 11,047 8,157 24.75%
Tax -2,215 -2,127 -2,181 -2,030 -1,775 -1,636 -1,539 27.39%
NP 9,162 11,342 12,999 15,188 13,242 9,411 6,618 24.14%
-
NP to SH 9,163 11,429 12,815 14,887 12,907 9,197 6,594 24.45%
-
Tax Rate 19.47% 15.79% 14.37% 11.79% 11.82% 14.81% 18.87% -
Total Cost 72,170 81,383 70,643 63,131 58,692 54,952 50,863 26.19%
-
Net Worth 184,599 179,867 176,411 175,675 175,384 169,608 157,323 11.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 184,599 179,867 176,411 175,675 175,384 169,608 157,323 11.21%
NOSH 259,999 260,677 258,214 258,346 261,768 260,935 249,719 2.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.26% 12.23% 15.54% 19.39% 18.41% 14.62% 11.51% -
ROE 4.96% 6.35% 7.26% 8.47% 7.36% 5.42% 4.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.28 35.57 32.39 30.32 27.48 24.67 23.02 22.61%
EPS 3.52 4.38 4.96 5.76 4.93 3.52 2.64 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.6832 0.68 0.67 0.65 0.63 8.27%
Adjusted Per Share Value based on latest NOSH - 258,346
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.51 27.94 25.20 23.60 21.68 19.39 17.32 25.96%
EPS 2.76 3.44 3.86 4.49 3.89 2.77 1.99 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5563 0.542 0.5316 0.5294 0.5285 0.5111 0.4741 11.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.36 0.36 0.38 0.20 0.28 0.31 -
P/RPS 1.28 1.01 1.11 1.25 0.73 1.14 1.35 -3.47%
P/EPS 11.35 8.21 7.25 6.59 4.06 7.94 11.74 -2.22%
EY 8.81 12.18 13.79 15.16 24.65 12.59 8.52 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.53 0.56 0.30 0.43 0.49 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.52 0.41 0.35 0.35 0.36 0.22 0.29 -
P/RPS 1.66 1.15 1.08 1.15 1.31 0.89 1.26 20.11%
P/EPS 14.75 9.35 7.05 6.07 7.30 6.24 10.98 21.68%
EY 6.78 10.69 14.18 16.46 13.70 16.02 9.11 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.51 0.51 0.54 0.34 0.46 35.93%

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