[HIL] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -48.18%
YoY- -77.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 83,642 57,481 40,114 37,625 44,570 44,114 42,117 12.10%
PBT 15,180 8,157 -647 3,771 11,670 8,445 4,907 20.69%
Tax -2,181 -1,539 705 -1,754 -2,663 -1,428 -712 20.50%
NP 12,999 6,618 58 2,017 9,007 7,017 4,195 20.73%
-
NP to SH 12,815 6,594 58 2,017 9,021 7,017 4,195 20.44%
-
Tax Rate 14.37% 18.87% - 46.51% 22.82% 16.91% 14.51% -
Total Cost 70,643 50,863 40,056 35,608 35,563 37,097 37,922 10.91%
-
Net Worth 176,411 157,323 133,636 156,450 154,966 145,731 134,172 4.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 176,411 157,323 133,636 156,450 154,966 145,731 134,172 4.66%
NOSH 258,214 249,719 133,636 63,857 64,035 63,917 62,117 26.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.54% 11.51% 0.14% 5.36% 20.21% 15.91% 9.96% -
ROE 7.26% 4.19% 0.04% 1.29% 5.82% 4.82% 3.13% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.39 23.02 30.02 58.92 69.60 69.02 67.80 -11.57%
EPS 4.96 2.64 0.04 3.16 14.09 10.98 6.75 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.63 1.00 2.45 2.42 2.28 2.16 -17.44%
Adjusted Per Share Value based on latest NOSH - 63,857
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.04 17.21 12.01 11.26 13.34 13.21 12.61 12.10%
EPS 3.84 1.97 0.02 0.60 2.70 2.10 1.26 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5281 0.471 0.4001 0.4684 0.4639 0.4363 0.4017 4.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.36 0.31 0.47 0.74 0.99 0.72 1.05 -
P/RPS 1.11 1.35 1.57 1.26 1.42 1.04 1.55 -5.41%
P/EPS 7.25 11.74 1,082.92 23.43 7.03 6.56 15.55 -11.93%
EY 13.79 8.52 0.09 4.27 14.23 15.25 6.43 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.47 0.30 0.41 0.32 0.49 1.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 01/09/00 -
Price 0.35 0.29 0.40 1.32 0.94 0.94 0.95 -
P/RPS 1.08 1.26 1.33 2.24 1.35 1.36 1.40 -4.23%
P/EPS 7.05 10.98 921.63 41.79 6.67 8.56 14.07 -10.87%
EY 14.18 9.11 0.11 2.39 14.99 11.68 7.11 12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.40 0.54 0.39 0.41 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