[HIL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -34.95%
YoY- -189.34%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 40,697 28,989 24,891 14,067 16,952 25,506 22,065 10.73%
PBT 5,147 4,995 -670 -2,147 2,466 5,616 2,636 11.79%
Tax -1,236 -841 838 421 -534 -1,294 -284 27.76%
NP 3,911 4,154 168 -1,726 1,932 4,322 2,352 8.84%
-
NP to SH 4,038 4,071 168 -1,726 1,932 4,322 2,352 9.42%
-
Tax Rate 24.01% 16.84% - - 21.65% 23.04% 10.77% -
Total Cost 36,786 24,835 24,723 15,793 15,020 21,184 19,713 10.95%
-
Net Worth 179,140 159,438 156,369 156,618 154,815 145,771 134,172 4.93%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 179,140 159,438 156,369 156,618 154,815 145,771 134,172 4.93%
NOSH 262,207 253,076 129,230 63,925 63,973 63,934 62,117 27.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.61% 14.33% 0.67% -12.27% 11.40% 16.95% 10.66% -
ROE 2.25% 2.55% 0.11% -1.10% 1.25% 2.96% 1.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.52 11.45 19.26 22.01 26.50 39.89 35.52 -12.88%
EPS 1.54 1.56 0.13 -2.70 3.02 6.76 3.91 -14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.63 1.21 2.45 2.42 2.28 2.16 -17.44%
Adjusted Per Share Value based on latest NOSH - 63,857
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.26 8.74 7.50 4.24 5.11 7.69 6.65 10.72%
EPS 1.22 1.23 0.05 -0.52 0.58 1.30 0.71 9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5398 0.4804 0.4712 0.4719 0.4665 0.4393 0.4043 4.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.36 0.31 0.47 0.74 0.99 0.72 1.05 -
P/RPS 2.32 2.71 2.44 3.36 3.74 1.80 2.96 -3.97%
P/EPS 23.38 19.27 361.54 -27.41 32.78 10.65 27.73 -2.80%
EY 4.28 5.19 0.28 -3.65 3.05 9.39 3.61 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.39 0.30 0.41 0.32 0.49 1.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 01/09/00 -
Price 0.35 0.29 0.40 1.32 0.94 0.94 0.95 -
P/RPS 2.26 2.53 2.08 6.00 3.55 2.36 2.67 -2.73%
P/EPS 22.73 18.03 307.69 -48.89 31.13 13.91 25.09 -1.63%
EY 4.40 5.55 0.32 -2.05 3.21 7.19 3.99 1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.33 0.54 0.39 0.41 0.44 2.48%

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