[HIL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 110.82%
YoY- -97.12%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 75,193 83,642 57,481 40,114 37,625 44,570 44,114 9.29%
PBT 5,620 15,180 8,157 -647 3,771 11,670 8,445 -6.55%
Tax -1,343 -2,181 -1,539 705 -1,754 -2,663 -1,428 -1.01%
NP 4,277 12,999 6,618 58 2,017 9,007 7,017 -7.91%
-
NP to SH 4,128 12,815 6,594 58 2,017 9,021 7,017 -8.45%
-
Tax Rate 23.90% 14.37% 18.87% - 46.51% 22.82% 16.91% -
Total Cost 70,916 70,643 50,863 40,056 35,608 35,563 37,097 11.39%
-
Net Worth 195,348 176,411 157,323 133,636 156,450 154,966 145,731 5.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 195,348 176,411 157,323 133,636 156,450 154,966 145,731 5.00%
NOSH 279,069 258,214 249,719 133,636 63,857 64,035 63,917 27.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.69% 15.54% 11.51% 0.14% 5.36% 20.21% 15.91% -
ROE 2.11% 7.26% 4.19% 0.04% 1.29% 5.82% 4.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.94 32.39 23.02 30.02 58.92 69.60 69.02 -14.50%
EPS 1.48 4.96 2.64 0.04 3.16 14.09 10.98 -28.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6832 0.63 1.00 2.45 2.42 2.28 -17.85%
Adjusted Per Share Value based on latest NOSH - 133,636
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.66 25.20 17.32 12.09 11.34 13.43 13.29 9.29%
EPS 1.24 3.86 1.99 0.02 0.61 2.72 2.11 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.5316 0.4741 0.4027 0.4714 0.467 0.4391 5.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.44 0.36 0.31 0.47 0.74 0.99 0.72 -
P/RPS 1.63 1.11 1.35 1.57 1.26 1.42 1.04 7.77%
P/EPS 29.75 7.25 11.74 1,082.92 23.43 7.03 6.56 28.64%
EY 3.36 13.79 8.52 0.09 4.27 14.23 15.25 -22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.47 0.30 0.41 0.32 11.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 -
Price 0.50 0.35 0.29 0.40 1.32 0.94 0.94 -
P/RPS 1.86 1.08 1.26 1.33 2.24 1.35 1.36 5.35%
P/EPS 33.80 7.05 10.98 921.63 41.79 6.67 8.56 25.70%
EY 2.96 14.18 9.11 0.11 2.39 14.99 11.68 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.46 0.40 0.54 0.39 0.41 9.57%

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