[HIL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -65.34%
YoY- -90.5%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 92,725 64,363 46,885 33,621 40,855 49,565 42,584 13.84%
PBT 13,469 11,047 832 1,333 10,527 11,107 5,525 16.00%
Tax -2,127 -1,636 435 -634 -3,172 -2,055 -388 32.76%
NP 11,342 9,411 1,267 699 7,355 9,052 5,137 14.10%
-
NP to SH 11,429 9,197 1,267 699 7,355 9,066 5,137 14.25%
-
Tax Rate 15.79% 14.81% -52.28% 47.56% 30.13% 18.50% 7.02% -
Total Cost 81,383 54,952 45,618 32,922 33,500 40,513 37,447 13.80%
-
Net Worth 179,867 169,608 159,716 127,450 156,545 149,021 138,292 4.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 179,867 169,608 159,716 127,450 156,545 149,021 138,292 4.47%
NOSH 260,677 260,935 261,830 63,725 63,896 63,957 63,147 26.64%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.23% 14.62% 2.70% 2.08% 18.00% 18.26% 12.06% -
ROE 6.35% 5.42% 0.79% 0.55% 4.70% 6.08% 3.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.57 24.67 17.91 52.76 63.94 77.50 67.44 -10.10%
EPS 4.38 3.52 0.48 1.10 11.51 14.18 8.13 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.61 2.00 2.45 2.33 2.19 -17.50%
Adjusted Per Share Value based on latest NOSH - 63,725
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.94 19.39 14.13 10.13 12.31 14.94 12.83 13.84%
EPS 3.44 2.77 0.38 0.21 2.22 2.73 1.55 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.542 0.5111 0.4813 0.3841 0.4717 0.4491 0.4167 4.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.28 0.50 1.03 0.80 0.82 0.90 -
P/RPS 1.01 1.14 2.79 1.95 1.25 1.06 1.33 -4.48%
P/EPS 8.21 7.94 103.33 93.90 6.95 5.78 11.06 -4.84%
EY 12.18 12.59 0.97 1.06 14.39 17.29 9.04 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.82 0.52 0.33 0.35 0.41 4.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 29/11/01 28/11/00 -
Price 0.41 0.22 0.49 1.47 0.80 0.95 1.05 -
P/RPS 1.15 0.89 2.74 2.79 1.25 1.23 1.56 -4.95%
P/EPS 9.35 6.24 101.26 134.01 6.95 6.70 12.91 -5.23%
EY 10.69 16.02 0.99 0.75 14.39 14.92 7.75 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.80 0.74 0.33 0.41 0.48 3.49%

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