[HIL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -216.92%
YoY- -142.82%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,803 21,766 13,625 7,127 11,458 11,268 8,244 2.92%
PBT 2,669 4,768 791 -880 2,577 5,014 1,007 17.63%
Tax -413 -475 -186 120 -802 -1,461 103 -
NP 2,256 4,293 605 -760 1,775 3,553 1,110 12.54%
-
NP to SH 2,049 4,293 605 -760 1,775 3,553 1,110 10.75%
-
Tax Rate 15.47% 9.96% 23.51% - 31.12% 29.14% -10.23% -
Total Cost 7,547 17,473 13,020 7,887 9,683 7,715 7,134 0.94%
-
Net Worth 184,599 175,384 159,133 156,636 127,744 152,727 140,177 4.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 184,599 175,384 159,133 156,636 127,744 152,727 140,177 4.69%
NOSH 259,999 261,768 256,666 64,459 63,872 63,902 63,428 26.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.01% 19.72% 4.44% -10.66% 15.49% 31.53% 13.46% -
ROE 1.11% 2.45% 0.38% -0.49% 1.39% 2.33% 0.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.77 8.31 5.31 11.06 17.94 17.63 13.00 -18.63%
EPS 0.78 1.64 0.23 -0.30 2.78 5.56 1.75 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.62 2.43 2.00 2.39 2.21 -17.23%
Adjusted Per Share Value based on latest NOSH - 64,459
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.95 6.56 4.11 2.15 3.45 3.40 2.48 2.93%
EPS 0.62 1.29 0.18 -0.23 0.53 1.07 0.33 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5563 0.5285 0.4795 0.472 0.3849 0.4602 0.4224 4.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.20 0.41 1.37 0.69 0.92 0.80 -
P/RPS 10.61 2.41 7.72 12.39 3.85 5.22 6.16 9.48%
P/EPS 50.76 12.20 173.94 -116.20 24.83 16.55 45.71 1.76%
EY 1.97 8.20 0.57 -0.86 4.03 6.04 2.19 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.66 0.56 0.35 0.38 0.36 7.63%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.52 0.36 0.41 0.68 0.72 1.10 0.77 -
P/RPS 13.79 4.33 7.72 6.15 4.01 6.24 5.92 15.12%
P/EPS 65.98 21.95 173.94 -57.67 25.91 19.78 44.00 6.98%
EY 1.52 4.56 0.57 -1.73 3.86 5.05 2.27 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.66 0.28 0.36 0.46 0.35 13.02%

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