[HIL] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.46%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
Revenue 58,156 37,472 22,588 28,872 45,316 10,866 0 -100.00%
PBT 7,260 -500 -5,468 668 7,068 801 0 -100.00%
Tax -1,920 584 352 1,348 -3,356 172 0 -100.00%
NP 5,340 84 -5,116 2,016 3,712 973 0 -100.00%
-
NP to SH 5,340 84 -5,116 2,016 3,712 973 0 -100.00%
-
Tax Rate 26.45% - - -201.80% 47.48% -21.47% - -
Total Cost 52,816 37,388 27,704 26,856 41,604 9,893 0 -100.00%
-
Net Worth 161,453 127,050 157,317 153,113 142,079 122,050 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
Net Worth 161,453 127,050 157,317 153,113 142,079 122,050 0 -100.00%
NOSH 260,408 105,000 63,950 63,797 63,999 55,226 32,764 -2.17%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
NP Margin 9.18% 0.22% -22.65% 6.98% 8.19% 8.95% 0.00% -
ROE 3.31% 0.07% -3.25% 1.32% 2.61% 0.80% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
RPS 22.33 35.69 35.32 45.26 70.81 19.68 0.00 -100.00%
EPS 1.96 0.08 -8.00 3.16 5.80 1.76 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.21 2.46 2.40 2.22 2.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,797
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
RPS 17.52 11.29 6.81 8.70 13.66 3.27 0.00 -100.00%
EPS 1.61 0.03 -1.54 0.61 1.12 0.29 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.3828 0.4741 0.4614 0.4281 0.3678 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.34 0.65 0.73 1.15 0.60 1.48 0.00 -
P/RPS 1.52 1.82 2.07 2.54 0.85 7.52 0.00 -100.00%
P/EPS 16.58 812.50 -9.13 36.39 10.34 84.00 0.00 -100.00%
EY 6.03 0.12 -10.96 2.75 9.67 1.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.30 0.48 0.27 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 30/06/99 CAGR
Date 30/05/05 28/05/04 26/05/03 23/05/02 30/05/01 31/07/00 - -
Price 0.26 0.50 0.65 1.11 0.70 0.98 0.00 -
P/RPS 1.16 1.40 1.84 2.45 0.99 4.98 0.00 -100.00%
P/EPS 12.68 625.00 -8.13 35.13 12.07 55.62 0.00 -100.00%
EY 7.89 0.16 -12.31 2.85 8.29 1.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.26 0.46 0.32 0.44 0.00 -100.00%

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