[HIL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 300.0%
YoY- 109.73%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 69,116 81,394 57,978 49,782 28,134 33,904 51,012 5.18%
PBT -1,220 10,294 9,990 -1,340 -4,294 4,932 11,232 -
Tax -728 -2,472 -1,682 1,676 842 -1,068 -2,588 -19.04%
NP -1,948 7,822 8,308 336 -3,452 3,864 8,644 -
-
NP to SH -1,994 8,076 8,142 336 -3,452 3,864 8,644 -
-
Tax Rate - 24.01% 16.84% - - 21.65% 23.04% -
Total Cost 71,064 73,572 49,670 49,446 31,586 30,040 42,368 8.99%
-
Net Worth 188,621 179,140 159,438 156,369 156,618 154,815 145,771 4.38%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 188,621 179,140 159,438 156,369 156,618 154,815 145,771 4.38%
NOSH 269,459 262,207 253,076 129,230 63,925 63,973 63,934 27.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.82% 9.61% 14.33% 0.67% -12.27% 11.40% 16.95% -
ROE -1.06% 4.51% 5.11% 0.21% -2.20% 2.50% 5.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.65 31.04 22.91 38.52 44.01 53.00 79.79 -17.22%
EPS -0.74 3.08 3.12 0.26 -5.40 6.04 13.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6832 0.63 1.21 2.45 2.42 2.28 -17.85%
Adjusted Per Share Value based on latest NOSH - 133,636
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.83 24.53 17.47 15.00 8.48 10.22 15.37 5.19%
EPS -0.60 2.43 2.45 0.10 -1.04 1.16 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5398 0.4804 0.4712 0.4719 0.4665 0.4393 4.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.44 0.36 0.31 0.47 0.74 0.99 0.72 -
P/RPS 1.72 1.16 1.35 1.22 1.68 1.87 0.90 11.39%
P/EPS -59.46 11.69 9.64 180.77 -13.70 16.39 5.33 -
EY -1.68 8.56 10.38 0.55 -7.30 6.10 18.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.39 0.30 0.41 0.32 11.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 -
Price 0.50 0.35 0.29 0.40 1.32 0.94 0.94 -
P/RPS 1.95 1.13 1.27 1.04 3.00 1.77 1.18 8.72%
P/EPS -67.57 11.36 9.01 153.85 -24.44 15.56 6.95 -
EY -1.48 8.80 11.09 0.65 -4.09 6.43 14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.46 0.33 0.54 0.39 0.41 9.57%

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