[HIL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -91.08%
YoY- -93.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 185,384 105,760 128,396 56,032 83,696 58,156 37,472 30.51%
PBT 43,652 25,356 28,416 2,012 16,064 7,260 -500 -
Tax -7,100 -2,456 -2,160 -1,112 -2,940 -1,920 584 -
NP 36,552 22,900 26,256 900 13,124 5,340 84 175.15%
-
NP to SH 36,752 22,888 26,564 812 13,124 5,340 84 175.40%
-
Tax Rate 16.27% 9.69% 7.60% 55.27% 18.30% 26.45% - -
Total Cost 148,832 82,860 102,140 55,132 70,572 52,816 37,388 25.87%
-
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 127,050 13.57%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 127,050 13.57%
NOSH 278,424 279,121 279,033 253,750 258,346 260,408 105,000 17.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.72% 21.65% 20.45% 1.61% 15.68% 9.18% 0.22% -
ROE 13.47% 9.53% 12.60% 0.46% 7.47% 3.31% 0.07% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 66.58 37.89 46.01 22.08 32.40 22.33 35.69 10.94%
EPS 13.20 8.20 9.52 0.32 5.08 1.96 0.08 134.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.86 0.7557 0.70 0.68 0.62 1.21 -3.45%
Adjusted Per Share Value based on latest NOSH - 253,750
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.86 31.87 38.69 16.88 25.22 17.52 11.29 30.52%
EPS 11.07 6.90 8.00 0.24 3.95 1.61 0.03 167.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8222 0.7233 0.6354 0.5352 0.5294 0.4865 0.3828 13.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.88 0.25 0.35 0.51 0.38 0.34 0.65 -
P/RPS 1.32 0.66 0.76 2.31 1.17 1.52 1.82 -5.21%
P/EPS 6.67 3.05 3.68 159.38 7.48 16.58 812.50 -55.06%
EY 15.00 32.80 27.20 0.63 13.37 6.03 0.12 123.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.29 0.46 0.73 0.56 0.55 0.54 8.88%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 29/05/08 30/05/07 26/05/06 30/05/05 28/05/04 -
Price 0.76 0.30 0.38 0.38 0.35 0.26 0.50 -
P/RPS 1.14 0.79 0.83 1.72 1.08 1.16 1.40 -3.36%
P/EPS 5.76 3.66 3.99 118.75 6.89 12.68 625.00 -54.19%
EY 17.37 27.33 25.05 0.84 14.51 7.89 0.16 118.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.35 0.50 0.54 0.51 0.42 0.41 11.30%

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