[HIL] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 183.33%
YoY- -57.93%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
Revenue 14,450 15,523 8,420 9,734 14,177 11,199 9,897 -0.40%
PBT 3,169 -545 -780 2,299 3,849 1,835 1,204 -1.02%
Tax -350 692 333 -871 -455 -456 -561 0.50%
NP 2,819 147 -447 1,428 3,394 1,379 643 -1.55%
-
NP to SH 2,795 147 -447 1,428 3,394 1,379 643 -1.54%
-
Tax Rate 11.04% - - 37.89% 11.82% 24.85% 46.59% -
Total Cost 11,631 15,376 8,867 8,306 10,783 9,820 9,254 -0.24%
-
Net Worth 157,323 161,700 156,450 154,966 145,731 134,172 117,219 -0.31%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
Net Worth 157,323 161,700 156,450 154,966 145,731 134,172 117,219 -0.31%
NOSH 249,719 133,636 63,857 64,035 63,917 62,117 56,902 -1.55%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
NP Margin 19.51% 0.95% -5.31% 14.67% 23.94% 12.31% 6.50% -
ROE 1.78% 0.09% -0.29% 0.92% 2.33% 1.03% 0.55% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
RPS 5.79 11.62 13.19 15.20 22.18 18.03 17.39 1.17%
EPS 1.07 0.11 -0.70 2.23 5.31 2.22 1.13 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.21 2.45 2.42 2.28 2.16 2.06 1.26%
Adjusted Per Share Value based on latest NOSH - 64,035
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
RPS 4.33 4.65 2.52 2.91 4.24 3.35 2.96 -0.40%
EPS 0.84 0.04 -0.13 0.43 1.02 0.41 0.19 -1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.471 0.4841 0.4684 0.4639 0.4363 0.4017 0.3509 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.31 0.47 0.74 0.99 0.72 1.05 0.00 -
P/RPS 5.36 4.05 5.61 6.51 3.25 5.82 0.00 -100.00%
P/EPS 27.70 427.27 -105.71 44.39 13.56 47.30 0.00 -100.00%
EY 3.61 0.23 -0.95 2.25 7.38 2.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.30 0.41 0.32 0.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 CAGR
Date 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 01/09/00 30/11/99 -
Price 0.29 0.40 1.32 0.94 0.94 0.95 0.00 -
P/RPS 5.01 3.44 10.01 6.18 4.24 5.27 0.00 -100.00%
P/EPS 25.91 363.64 -188.57 42.15 17.70 42.79 0.00 -100.00%
EY 3.86 0.27 -0.53 2.37 5.65 2.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.54 0.39 0.41 0.44 0.00 -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
Post a Comment