[HIL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 222.77%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 122,104 112,080 104,227 57,368 71,529 50,738 39,758 20.55%
PBT 23,143 27,752 26,073 2,348 8,646 10,248 1,712 54.31%
Tax -3,553 -2,350 -3,056 -1,119 -1,802 -1,442 315 -
NP 19,590 25,402 23,017 1,229 6,844 8,806 2,027 45.92%
-
NP to SH 19,698 25,553 23,093 1,224 7,052 8,533 2,027 46.05%
-
Tax Rate 15.35% 8.47% 11.72% 47.66% 20.84% 14.07% -18.40% -
Total Cost 102,514 86,678 81,210 56,139 64,685 41,932 37,731 18.11%
-
Net Worth 273,041 256,365 225,637 193,119 180,887 167,684 158,521 9.48%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,041 256,365 225,637 193,119 180,887 167,684 158,521 9.48%
NOSH 278,613 278,658 278,564 272,000 262,156 257,975 259,871 1.16%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.04% 22.66% 22.08% 2.14% 9.57% 17.36% 5.10% -
ROE 7.21% 9.97% 10.23% 0.63% 3.90% 5.09% 1.28% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.83 40.22 37.42 21.09 27.28 19.67 15.30 19.16%
EPS 7.07 9.17 8.29 0.45 2.69 3.26 0.78 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.81 0.71 0.69 0.65 0.61 8.21%
Adjusted Per Share Value based on latest NOSH - 277,624
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.55 33.55 31.20 17.17 21.41 15.19 11.90 20.55%
EPS 5.90 7.65 6.91 0.37 2.11 2.55 0.61 45.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8174 0.7675 0.6755 0.5781 0.5415 0.502 0.4746 9.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.77 0.81 0.30 0.57 0.36 0.28 0.50 -
P/RPS 1.76 2.01 0.80 2.70 1.32 1.42 3.27 -9.80%
P/EPS 10.89 8.83 3.62 126.67 13.38 8.47 64.10 -25.56%
EY 9.18 11.32 27.63 0.79 7.47 11.81 1.56 34.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.37 0.80 0.52 0.43 0.82 -0.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.74 0.86 0.28 0.47 0.41 0.22 0.49 -
P/RPS 1.69 2.14 0.75 2.23 1.50 1.12 3.20 -10.08%
P/EPS 10.47 9.38 3.38 104.44 15.24 6.65 62.82 -25.80%
EY 9.55 10.66 29.61 0.96 6.56 15.03 1.59 34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 0.35 0.66 0.59 0.34 0.80 -0.85%

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