[HIL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 58.44%
YoY- -127.59%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 95,372 67,650 53,010 29,550 38,736 55,094 43,238 14.08%
PBT 11,528 13,664 2,282 -1,658 7,742 13,466 5,944 11.66%
Tax -2,402 -1,922 420 224 -2,542 -2,877 -694 22.97%
NP 9,125 11,741 2,702 -1,434 5,200 10,589 5,249 9.64%
-
NP to SH 9,402 11,377 2,702 -1,434 5,200 10,589 5,249 10.19%
-
Tax Rate 20.84% 14.07% -18.40% - 32.83% 21.36% 11.68% -
Total Cost 86,246 55,909 50,308 30,985 33,536 44,505 37,989 14.63%
-
Net Worth 180,887 167,684 158,521 157,557 156,639 148,872 138,109 4.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 180,887 167,684 158,521 157,557 156,639 148,872 138,109 4.59%
NOSH 262,156 257,975 259,871 64,047 63,934 63,893 63,063 26.78%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.57% 17.36% 5.10% -4.85% 13.42% 19.22% 12.14% -
ROE 5.20% 6.78% 1.70% -0.91% 3.32% 7.11% 3.80% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.38 26.22 20.40 46.14 60.59 86.23 68.56 -10.01%
EPS 3.59 4.35 1.04 -2.24 8.13 16.57 8.55 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.61 2.46 2.45 2.33 2.19 -17.50%
Adjusted Per Share Value based on latest NOSH - 63,725
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.74 20.39 15.97 8.90 11.67 16.60 13.03 14.08%
EPS 2.83 3.43 0.81 -0.43 1.57 3.19 1.58 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5451 0.5053 0.4777 0.4748 0.472 0.4486 0.4162 4.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.28 0.50 1.03 0.80 0.82 0.90 -
P/RPS 0.99 1.07 2.45 2.23 1.32 0.95 1.31 -4.55%
P/EPS 10.04 6.35 48.08 -45.98 9.84 4.95 10.81 -1.22%
EY 9.96 15.75 2.08 -2.17 10.17 20.21 9.25 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.82 0.42 0.33 0.35 0.41 4.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 29/11/01 28/11/00 -
Price 0.41 0.22 0.49 1.47 0.80 0.95 1.05 -
P/RPS 1.13 0.84 2.40 3.19 1.32 1.10 1.53 -4.92%
P/EPS 11.43 4.99 47.12 -65.63 9.84 5.73 12.61 -1.62%
EY 8.75 20.05 2.12 -1.52 10.17 17.45 7.93 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.80 0.60 0.33 0.41 0.48 3.49%

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