[HIL] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.06%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 161,988 140,432 88,062 81,332 72,504 53,383 29,290 32.94%
PBT 38,258 31,870 9,972 11,315 15,016 2,503 -2,124 -
Tax -2,419 -4,130 -2,164 -2,215 -2,190 129 288 -
NP 35,839 27,740 7,808 9,100 12,826 2,632 -1,836 -
-
NP to SH 35,804 27,724 7,767 9,101 12,703 2,632 -1,836 -
-
Tax Rate 6.32% 12.96% 21.70% 19.58% 14.58% -5.15% - -
Total Cost 126,149 112,692 80,254 72,232 59,678 50,751 31,126 26.24%
-
Net Worth 264,698 231,412 200,350 185,807 173,694 162,243 156,252 9.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,055 - - - - - - -
Div Payout % 25.29% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 264,698 231,412 200,350 185,807 173,694 162,243 156,252 9.17%
NOSH 278,630 278,809 274,452 261,700 259,244 261,683 64,037 27.74%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.12% 19.75% 8.87% 11.19% 17.69% 4.93% -6.27% -
ROE 13.53% 11.98% 3.88% 4.90% 7.31% 1.62% -1.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.14 50.37 32.09 31.08 27.97 20.40 45.74 4.07%
EPS 12.85 9.95 2.83 3.48 4.90 1.01 -0.72 -
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.83 0.73 0.71 0.67 0.62 2.44 -14.53%
Adjusted Per Share Value based on latest NOSH - 259,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.81 42.32 26.54 24.51 21.85 16.09 8.83 32.93%
EPS 10.79 8.35 2.34 2.74 3.83 0.79 -0.55 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7976 0.6973 0.6037 0.5599 0.5234 0.4889 0.4708 9.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.25 0.48 0.40 0.20 0.41 1.37 -
P/RPS 1.43 0.50 1.50 1.29 0.72 2.01 3.00 -11.60%
P/EPS 6.46 2.51 16.96 11.50 4.08 40.76 -47.78 -
EY 15.48 39.77 5.90 8.69 24.50 2.45 -2.09 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.30 0.66 0.56 0.30 0.66 0.56 7.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 27/02/04 -
Price 0.85 0.28 0.38 0.52 0.36 0.41 0.68 -
P/RPS 1.46 0.56 1.18 1.67 1.29 2.01 1.49 -0.33%
P/EPS 6.61 2.82 13.43 14.95 7.35 40.76 -23.72 -
EY 15.12 35.51 7.45 6.69 13.61 2.45 -4.22 -
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.34 0.52 0.73 0.54 0.66 0.28 21.23%

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