[HIL] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock

[HIL] HIL INDUSTRIES BHD

Announcement Date

28-Nov-2000

Admission Sponsor

Sponsor

Financial Year

31-Mar-2001

Quarter

30-Sep-2000 [#3]

Profit Trend

QoQ- 67.39%

YoY- 232.24%

Quarter Report

HIL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Cumulative Result
Revenue	22,163	29,052	41,321	32,429	29,038	0.28%
YoY %	-23.71%	-29.69%	27.42%	11.68%	-	-
Horiz. %	76.32%	100.05%	142.30%	111.68%	100.00%	-
PBT	-1,244	5,807	10,100	4,458	3,064	-
YoY %	-121.42%	-42.50%	126.56%	45.50%	-	-
Horiz. %	-40.60%	189.52%	329.63%	145.50%	100.00%	-
Tax	168	-1,907	-2,158	-521	-679	-
YoY %	108.81%	11.63%	-314.20%	23.27%	-	-
Horiz. %	-24.74%	280.85%	317.82%	76.73%	100.00%	-
NP	-1,076	3,900	7,942	3,937	2,385	-
YoY %	-127.59%	-50.89%	101.73%	65.07%	-	-
Horiz. %	-45.12%	163.52%	333.00%	165.07%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-1,076	3,900	7,942	3,937	2,385	-
YoY %	-127.59%	-50.89%	101.73%	65.07%	-	-
Horiz. %	-45.12%	163.52%	333.00%	165.07%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	32.84%	21.37%	11.69%	22.16%	-
YoY %	-	53.67%	82.81%	-47.25%	-	-
Horiz. %	-	148.19%	96.44%	52.75%	100.00%	-
Total Cost	23,239	25,152	33,379	28,492	26,653	0.14%
YoY %	-7.61%	-24.65%	17.15%	6.90%	-	-
Horiz. %	87.19%	94.37%	125.24%	106.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	157,557	156,639	148,872	138,109	123,096	-0.25%
YoY %	0.59%	5.22%	7.79%	12.20%	-	-
Horiz. %	128.00%	127.25%	120.94%	112.20%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Equity
Net Worth	157,557	156,639	148,872	138,109	123,096	-0.25%
YoY %	0.59%	5.22%	7.79%	12.20%	-	-
Horiz. %	128.00%	127.25%	120.94%	112.20%	100.00%	-
NOSH	64,047	63,934	63,893	63,063	59,181	-0.08%
YoY %	0.18%	0.06%	1.32%	6.56%	-	-
Horiz. %	108.22%	108.03%	107.96%	106.56%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Ratio Analysis
NP Margin	-4.85%	13.42%	19.22%	12.14%	8.21%	-
YoY %	-136.14%	-30.18%	58.32%	47.87%	-	-
Horiz. %	-59.07%	163.46%	234.10%	147.87%	100.00%	-
ROE	-0.68%	2.49%	5.33%	2.85%	1.94%	-
YoY %	-127.31%	-53.28%	87.02%	46.91%	-	-
Horiz. %	-35.05%	128.35%	274.74%	146.91%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Per Share
RPS	34.60	45.44	64.67	51.42	49.07	0.36%
YoY %	-23.86%	-29.74%	25.77%	4.79%	-	-
Horiz. %	70.51%	92.60%	131.79%	104.79%	100.00%	-
EPS	-1.68	6.10	12.43	6.41	4.03	-
YoY %	-127.54%	-50.93%	93.92%	59.06%	-	-
Horiz. %	-41.69%	151.36%	308.44%	159.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.46	2.45	2.33	2.19	2.08	-0.17%
YoY %	0.41%	5.15%	6.39%	5.29%	-	-
Horiz. %	118.27%	117.79%	112.02%	105.29%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Adjusted Per Share Value based on latest NOSH - 63,147
RPS	6.68	8.75	12.45	9.77	8.75	0.28%
YoY %	-23.66%	-29.72%	27.43%	11.66%	-	-
Horiz. %	76.34%	100.00%	142.29%	111.66%	100.00%	-
EPS	-0.32	1.18	2.39	1.19	0.72	-
YoY %	-127.12%	-50.63%	100.84%	65.28%	-	-
Horiz. %	-44.44%	163.89%	331.94%	165.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4748	0.472	0.4486	0.4162	0.3709	-0.25%
YoY %	0.59%	5.22%	7.78%	12.21%	-	-
Horiz. %	128.01%	127.26%	120.95%	112.21%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	1.03	0.80	0.82	0.90	0.00	-
P/RPS	2.98	1.76	1.27	1.75	0.00	-100.00%
YoY %	69.32%	38.58%	-27.43%	0.00%	-	-
Horiz. %	170.29%	100.57%	72.57%	100.00%	-	-
P/EPS	-61.31	13.11	6.60	14.42	0.00	-100.00%
YoY %	-567.66%	98.64%	-54.23%	0.00%	-	-
Horiz. %	-425.17%	90.92%	45.77%	100.00%	-	-
EY	-1.63	7.62	15.16	6.94	0.00	-100.00%
YoY %	-121.39%	-49.74%	118.44%	0.00%	-	-
Horiz. %	-23.49%	109.80%	218.44%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.42	0.33	0.35	0.41	0.00	-100.00%
YoY %	27.27%	-5.71%	-14.63%	0.00%	-	-
Horiz. %	102.44%	80.49%	85.37%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	31/12/99	CAGR
Price Multiplier on Announcement Date
Date	28/11/03	21/11/02	29/11/01	28/11/00	24/04/00	-
Price	1.47	0.80	0.95	1.05	1.21	-
P/RPS	4.25	1.76	1.47	2.04	2.47	-0.56%
YoY %	141.48%	19.73%	-27.94%	-17.41%	-	-
Horiz. %	172.06%	71.26%	59.51%	82.59%	100.00%	-
P/EPS	-87.50	13.11	7.64	16.82	30.02	-
YoY %	-767.43%	71.60%	-54.58%	-43.97%	-	-
Horiz. %	-291.47%	43.67%	25.45%	56.03%	100.00%	-
EY	-1.14	7.62	13.08	5.95	3.33	-
YoY %	-114.96%	-41.74%	119.83%	78.68%	-	-
Horiz. %	-34.23%	228.83%	392.79%	178.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.60	0.33	0.41	0.48	0.58	-0.03%
YoY %	81.82%	-19.51%	-14.58%	-17.24%	-	-
Horiz. %	103.45%	56.90%	70.69%	82.76%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos