[HIL] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -122.54%
YoY- -353.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 20,924 14,539 9,368 5,647 7,218 11,329 10,866 11.53%
PBT 4,016 1,815 -125 -1,367 167 1,767 801 30.80%
Tax -735 -480 146 88 337 -839 172 -
NP 3,281 1,335 21 -1,279 504 928 973 22.44%
-
NP to SH 3,281 1,335 21 -1,279 504 928 973 22.44%
-
Tax Rate 18.30% 26.45% - - -201.80% 47.48% -21.47% -
Total Cost 17,643 13,204 9,347 6,926 6,714 10,401 9,893 10.11%
-
Net Worth 175,675 161,453 127,050 157,317 153,113 142,079 122,050 6.25%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 175,675 161,453 127,050 157,317 153,113 142,079 122,050 6.25%
NOSH 258,346 260,408 105,000 63,950 63,797 63,999 55,226 29.30%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.68% 9.18% 0.22% -22.65% 6.98% 8.19% 8.95% -
ROE 1.87% 0.83% 0.02% -0.81% 0.33% 0.65% 0.80% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.10 5.58 8.92 8.83 11.31 17.70 19.68 -13.74%
EPS 1.27 0.49 0.02 -2.00 0.79 1.45 1.76 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 1.21 2.46 2.40 2.22 2.21 -17.82%
Adjusted Per Share Value based on latest NOSH - 63,950
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.31 4.38 2.82 1.70 2.18 3.41 3.27 11.57%
EPS 0.99 0.40 0.01 -0.39 0.15 0.28 0.29 22.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.4865 0.3828 0.4741 0.4614 0.4281 0.3678 6.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.34 0.65 0.73 1.15 0.60 1.48 -
P/RPS 4.69 6.09 7.29 8.27 10.16 3.39 7.52 -7.56%
P/EPS 29.92 66.32 3,250.00 -36.50 145.57 41.38 84.00 -15.79%
EY 3.34 1.51 0.03 -2.74 0.69 2.42 1.19 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.30 0.48 0.27 0.67 -2.94%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 30/05/01 31/07/00 -
Price 0.35 0.26 0.50 0.65 1.11 0.70 0.98 -
P/RPS 4.32 4.66 5.60 7.36 9.81 3.95 4.98 -2.34%
P/EPS 27.56 50.72 2,500.00 -32.50 140.51 48.28 55.62 -11.03%
EY 3.63 1.97 0.04 -3.08 0.71 2.07 1.80 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.41 0.26 0.46 0.32 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