[HIL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -345.57%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 173,210 139,466 126,926 69,116 81,394 57,978 49,782 23.08%
PBT 36,558 34,072 33,202 -1,220 10,294 9,990 -1,340 -
Tax -5,924 -3,550 -2,938 -728 -2,472 -1,682 1,676 -
NP 30,634 30,522 30,264 -1,948 7,822 8,308 336 112.07%
-
NP to SH 30,918 30,846 30,458 -1,994 8,076 8,142 336 112.40%
-
Tax Rate 16.20% 10.42% 8.85% - 24.01% 16.84% - -
Total Cost 142,576 108,944 96,662 71,064 73,572 49,670 49,446 19.29%
-
Net Worth 272,969 248,218 220,095 188,621 179,140 159,438 156,369 9.72%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 272,969 248,218 220,095 188,621 179,140 159,438 156,369 9.72%
NOSH 278,540 278,896 278,919 269,459 262,207 253,076 129,230 13.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.69% 21.88% 23.84% -2.82% 9.61% 14.33% 0.67% -
ROE 11.33% 12.43% 13.84% -1.06% 4.51% 5.11% 0.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 62.18 50.01 45.51 25.65 31.04 22.91 38.52 8.30%
EPS 11.10 11.06 10.92 -0.74 3.08 3.12 0.26 86.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.7891 0.70 0.6832 0.63 1.21 -3.45%
Adjusted Per Share Value based on latest NOSH - 279,069
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.19 42.03 38.25 20.83 24.53 17.47 15.00 23.08%
EPS 9.32 9.30 9.18 -0.60 2.43 2.45 0.10 112.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.748 0.6632 0.5684 0.5398 0.4804 0.4712 9.72%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.86 0.44 0.35 0.44 0.36 0.31 0.47 -
P/RPS 1.38 0.88 0.77 1.72 1.16 1.35 1.22 2.07%
P/EPS 7.75 3.98 3.21 -59.46 11.69 9.64 180.77 -40.82%
EY 12.91 25.14 31.20 -1.68 8.56 10.38 0.55 69.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.44 0.63 0.53 0.49 0.39 14.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.78 0.66 0.34 0.50 0.35 0.29 0.40 -
P/RPS 1.25 1.32 0.75 1.95 1.13 1.27 1.04 3.11%
P/EPS 7.03 5.97 3.11 -67.57 11.36 9.01 153.85 -40.19%
EY 14.23 16.76 32.12 -1.48 8.80 11.09 0.65 67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.43 0.71 0.51 0.46 0.33 15.89%

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