[HIL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 82.99%
YoY- 134.61%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 140,432 144,919 126,965 116,151 98,060 67,171 75,193 51.36%
PBT 31,870 33,819 27,305 16,695 10,094 5,017 5,620 216.33%
Tax -4,130 -4,277 -3,445 -2,602 -2,340 -1,532 -1,343 110.75%
NP 27,740 29,542 23,860 14,093 7,754 3,485 4,277 245.82%
-
NP to SH 27,724 29,627 23,984 14,196 7,758 3,273 4,128 253.91%
-
Tax Rate 12.96% 12.65% 12.62% 15.59% 23.18% 30.54% 23.90% -
Total Cost 112,692 115,377 103,105 102,058 90,306 63,686 70,916 35.98%
-
Net Worth 231,007 225,880 220,025 210,865 203,250 197,113 195,348 11.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 231,007 225,880 220,025 210,865 203,250 197,113 195,348 11.76%
NOSH 278,322 278,865 278,831 279,033 278,425 277,624 279,069 -0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.75% 20.39% 18.79% 12.13% 7.91% 5.19% 5.69% -
ROE 12.00% 13.12% 10.90% 6.73% 3.82% 1.66% 2.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.46 51.97 45.53 41.63 35.22 24.19 26.94 51.66%
EPS 9.96 10.62 8.60 5.09 2.79 1.18 1.48 254.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.7891 0.7557 0.73 0.71 0.70 11.96%
Adjusted Per Share Value based on latest NOSH - 279,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.32 43.67 38.26 35.00 29.55 20.24 22.66 51.36%
EPS 8.35 8.93 7.23 4.28 2.34 0.99 1.24 254.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6961 0.6807 0.663 0.6354 0.6125 0.594 0.5887 11.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.30 0.35 0.35 0.48 0.57 0.44 -
P/RPS 0.50 0.58 0.77 0.84 1.36 2.36 1.63 -54.35%
P/EPS 2.51 2.82 4.07 6.88 17.23 48.35 29.75 -80.61%
EY 39.84 35.41 24.58 14.54 5.80 2.07 3.36 416.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.44 0.46 0.66 0.80 0.63 -38.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 -
Price 0.28 0.28 0.34 0.38 0.38 0.47 0.50 -
P/RPS 0.55 0.54 0.75 0.91 1.08 1.94 1.86 -55.45%
P/EPS 2.81 2.64 3.95 7.47 13.64 39.87 33.80 -80.80%
EY 35.58 37.94 25.30 13.39 7.33 2.51 2.96 420.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.50 0.52 0.66 0.71 -38.65%

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