[HIL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.07%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 69,733 63,463 34,558 40,697 28,989 24,891 14,067 30.54%
PBT 17,036 16,601 -610 5,147 4,995 -670 -2,147 -
Tax -1,775 -1,469 -364 -1,236 -841 838 421 -
NP 15,261 15,132 -974 3,911 4,154 168 -1,726 -
-
NP to SH 15,423 15,229 -997 4,038 4,071 168 -1,726 -
-
Tax Rate 10.42% 8.85% - 24.01% 16.84% - - -
Total Cost 54,472 48,331 35,532 36,786 24,835 24,723 15,793 22.89%
-
Net Worth 248,218 220,095 188,621 179,140 159,438 156,369 156,618 7.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 248,218 220,095 188,621 179,140 159,438 156,369 156,618 7.96%
NOSH 278,896 278,919 269,459 262,207 253,076 129,230 63,925 27.80%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.88% 23.84% -2.82% 9.61% 14.33% 0.67% -12.27% -
ROE 6.21% 6.92% -0.53% 2.25% 2.55% 0.11% -1.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.00 22.75 12.82 15.52 11.45 19.26 22.01 2.14%
EPS 5.53 5.46 -0.37 1.54 1.56 0.13 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.7891 0.70 0.6832 0.63 1.21 2.45 -15.51%
Adjusted Per Share Value based on latest NOSH - 258,214
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.88 19.00 10.35 12.18 8.68 7.45 4.21 30.55%
EPS 4.62 4.56 -0.30 1.21 1.22 0.05 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7431 0.6589 0.5647 0.5363 0.4773 0.4681 0.4689 7.96%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.44 0.35 0.44 0.36 0.31 0.47 0.74 -
P/RPS 1.76 1.54 3.43 2.32 2.71 2.44 3.36 -10.20%
P/EPS 7.96 6.41 -118.92 23.38 19.27 361.54 -27.41 -
EY 12.57 15.60 -0.84 4.28 5.19 0.28 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.63 0.53 0.49 0.39 0.30 8.51%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 -
Price 0.66 0.34 0.50 0.35 0.29 0.40 1.32 -
P/RPS 2.64 1.49 3.90 2.26 2.53 2.08 6.00 -12.77%
P/EPS 11.93 6.23 -135.14 22.73 18.03 307.69 -48.89 -
EY 8.38 16.06 -0.74 4.40 5.55 0.32 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.43 0.71 0.51 0.46 0.33 0.54 5.38%

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