[HIL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -31.78%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 178,704 146,702 126,965 75,193 83,642 57,481 40,114 28.25%
PBT 39,550 32,305 27,305 5,620 15,180 8,157 -647 -
Tax -3,606 -4,436 -3,445 -1,343 -2,181 -1,539 705 -
NP 35,944 27,869 23,860 4,277 12,999 6,618 58 191.84%
-
NP to SH 35,923 27,918 23,984 4,128 12,815 6,594 58 191.81%
-
Tax Rate 9.12% 13.73% 12.62% 23.90% 14.37% 18.87% - -
Total Cost 142,760 118,833 103,105 70,916 70,643 50,863 40,056 23.57%
-
Net Worth 273,136 248,100 220,025 195,348 176,411 157,323 133,636 12.64%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,053 - - - - - - -
Div Payout % 25.20% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 273,136 248,100 220,025 195,348 176,411 157,323 133,636 12.64%
NOSH 278,711 278,764 278,831 279,069 258,214 249,719 133,636 13.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.11% 19.00% 18.79% 5.69% 15.54% 11.51% 0.14% -
ROE 13.15% 11.25% 10.90% 2.11% 7.26% 4.19% 0.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.12 52.63 45.53 26.94 32.39 23.02 30.02 13.47%
EPS 12.89 10.01 8.60 1.48 4.96 2.64 0.04 161.72%
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.7891 0.70 0.6832 0.63 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 279,069
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.85 44.21 38.26 22.66 25.20 17.32 12.09 28.25%
EPS 10.82 8.41 7.23 1.24 3.86 1.99 0.02 185.31%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8231 0.7476 0.663 0.5887 0.5316 0.4741 0.4027 12.64%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.86 0.44 0.35 0.44 0.36 0.31 0.47 -
P/RPS 1.34 0.84 0.77 1.63 1.11 1.35 1.57 -2.60%
P/EPS 6.67 4.39 4.07 29.75 7.25 11.74 1,082.92 -57.16%
EY 14.99 22.76 24.58 3.36 13.79 8.52 0.09 134.47%
DY 3.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.44 0.63 0.53 0.49 0.47 11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.78 0.66 0.34 0.50 0.35 0.29 0.40 -
P/RPS 1.22 1.25 0.75 1.86 1.08 1.26 1.33 -1.42%
P/EPS 6.05 6.59 3.95 33.80 7.05 10.98 921.63 -56.71%
EY 16.52 15.17 25.30 2.96 14.18 9.11 0.11 130.46%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.43 0.71 0.51 0.46 0.40 12.24%

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