[HIL] YoY TTM 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- -17.89%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 57,481 40,114 37,625 44,570 44,114 42,117 6.41%
PBT 8,157 -647 3,771 11,670 8,445 4,907 10.69%
Tax -1,539 705 -1,754 -2,663 -1,428 -712 16.65%
NP 6,618 58 2,017 9,007 7,017 4,195 9.54%
-
NP to SH 6,594 58 2,017 9,021 7,017 4,195 9.46%
-
Tax Rate 18.87% - 46.51% 22.82% 16.91% 14.51% -
Total Cost 50,863 40,056 35,608 35,563 37,097 37,922 6.04%
-
Net Worth 157,323 133,636 156,450 154,966 145,731 134,172 3.23%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 157,323 133,636 156,450 154,966 145,731 134,172 3.23%
NOSH 249,719 133,636 63,857 64,035 63,917 62,117 32.06%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.51% 0.14% 5.36% 20.21% 15.91% 9.96% -
ROE 4.19% 0.04% 1.29% 5.82% 4.82% 3.13% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.02 30.02 58.92 69.60 69.02 67.80 -19.42%
EPS 2.64 0.04 3.16 14.09 10.98 6.75 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.00 2.45 2.42 2.28 2.16 -21.83%
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 CAGR
RPS 17.32 12.09 11.34 13.43 13.29 12.69 6.41%
EPS 1.99 0.02 0.61 2.72 2.11 1.26 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4741 0.4027 0.4714 0.467 0.4391 0.4043 3.23%
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 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 -
P/RPS 1.35 1.57 1.26 1.42 1.04 1.55 -2.72%
P/EPS 11.74 1,082.92 23.43 7.03 6.56 15.55 -5.46%
EY 8.52 0.09 4.27 14.23 15.25 6.43 5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.30 0.41 0.32 0.49 0.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 01/09/00 -
Price 0.29 0.40 1.32 0.94 0.94 0.95 -
P/RPS 1.26 1.33 2.24 1.35 1.36 1.40 -2.08%
P/EPS 10.98 921.63 41.79 6.67 8.56 14.07 -4.83%
EY 9.11 0.11 2.39 14.99 11.68 7.11 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.54 0.39 0.41 0.44 0.89%

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