[HIL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -362.66%
YoY- -132.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 81,332 71,934 53,383 29,290 40,510 53,124 40,673 12.23%
PBT 11,377 15,017 2,503 -2,124 8,384 14,820 5,465 12.99%
Tax -2,215 -1,775 129 288 -2,709 -3,423 -418 32.02%
NP 9,162 13,242 2,632 -1,836 5,675 11,397 5,047 10.44%
-
NP to SH 9,163 12,907 2,632 -1,836 5,675 11,411 5,047 10.44%
-
Tax Rate 19.47% 11.82% -5.15% - 32.31% 23.10% 7.65% -
Total Cost 72,170 58,692 50,751 31,126 34,835 41,727 35,626 12.47%
-
Net Worth 184,599 175,384 159,133 156,636 127,744 152,727 140,177 4.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 184,599 175,384 159,133 156,636 127,744 152,727 140,177 4.69%
NOSH 259,999 261,768 256,666 64,459 63,872 63,902 63,428 26.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.26% 18.41% 4.93% -6.27% 14.01% 21.45% 12.41% -
ROE 4.96% 7.36% 1.65% -1.17% 4.44% 7.47% 3.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.28 27.48 20.80 45.44 63.42 83.13 64.12 -11.27%
EPS 3.52 4.93 1.03 -2.85 8.88 17.86 7.96 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.62 2.43 2.00 2.39 2.21 -17.23%
Adjusted Per Share Value based on latest NOSH - 64,459
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.51 21.68 16.09 8.83 12.21 16.01 12.26 12.23%
EPS 2.76 3.89 0.79 -0.55 1.71 3.44 1.52 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5563 0.5285 0.4795 0.472 0.3849 0.4602 0.4224 4.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.20 0.41 1.37 0.69 0.92 0.80 -
P/RPS 1.28 0.73 1.97 3.02 1.09 1.11 1.25 0.39%
P/EPS 11.35 4.06 39.98 -48.10 7.77 5.15 10.05 2.04%
EY 8.81 24.65 2.50 -2.08 12.88 19.41 9.95 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.66 0.56 0.35 0.38 0.36 7.63%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.52 0.36 0.41 0.68 0.72 1.10 0.77 -
P/RPS 1.66 1.31 1.97 1.50 1.14 1.32 1.20 5.55%
P/EPS 14.75 7.30 39.98 -23.87 8.10 6.16 9.68 7.26%
EY 6.78 13.70 2.50 -4.19 12.34 16.23 10.33 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.66 0.28 0.36 0.46 0.35 13.02%

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