[HIL] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 245.41%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 30,832 21,749 14,867 8,096 12,100 15,815 10,364 19.91%
PBT 3,561 5,272 2,382 903 3,341 4,484 1,822 11.81%
Tax -566 -620 -523 -253 -1,373 -864 -237 15.60%
NP 2,995 4,652 1,859 650 1,968 3,620 1,585 11.18%
-
NP to SH 3,076 4,462 1,859 650 1,968 3,620 1,585 11.67%
-
Tax Rate 15.89% 11.76% 21.96% 28.02% 41.10% 19.27% 13.01% -
Total Cost 27,837 17,097 13,008 7,446 10,132 12,195 8,779 21.19%
-
Net Worth 179,867 169,608 159,716 156,764 156,545 149,021 138,292 4.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 179,867 169,608 159,716 156,764 156,545 149,021 138,292 4.47%
NOSH 260,677 260,935 261,830 63,725 63,896 63,957 63,147 26.64%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.71% 21.39% 12.50% 8.03% 16.26% 22.89% 15.29% -
ROE 1.71% 2.63% 1.16% 0.41% 1.26% 2.43% 1.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.83 8.34 5.68 12.70 18.94 24.73 16.41 -5.30%
EPS 1.18 1.71 0.71 1.02 3.08 5.66 2.51 -11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.61 2.46 2.45 2.33 2.19 -17.50%
Adjusted Per Share Value based on latest NOSH - 63,725
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.23 6.51 4.45 2.42 3.62 4.73 3.10 19.93%
EPS 0.92 1.34 0.56 0.19 0.59 1.08 0.47 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.5078 0.4781 0.4693 0.4686 0.4461 0.414 4.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.28 0.50 1.03 0.80 0.82 0.90 -
P/RPS 3.04 3.36 8.81 8.11 4.22 3.32 5.48 -9.34%
P/EPS 30.51 16.37 70.42 100.98 25.97 14.49 35.86 -2.65%
EY 3.28 6.11 1.42 0.99 3.85 6.90 2.79 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.82 0.42 0.33 0.35 0.41 4.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 29/11/01 28/11/00 -
Price 0.41 0.22 0.49 1.47 0.80 0.95 1.05 -
P/RPS 3.47 2.64 8.63 11.57 4.22 3.84 6.40 -9.69%
P/EPS 34.75 12.87 69.01 144.12 25.97 16.78 41.83 -3.04%
EY 2.88 7.77 1.45 0.69 3.85 5.96 2.39 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.80 0.60 0.33 0.41 0.48 3.49%

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