[HIL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.34%
YoY- 390.39%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 140,432 98,060 81,332 71,934 53,383 29,290 40,510 22.99%
PBT 31,870 10,094 11,377 15,017 2,503 -2,124 8,384 24.90%
Tax -4,130 -2,340 -2,215 -1,775 129 288 -2,709 7.27%
NP 27,740 7,754 9,162 13,242 2,632 -1,836 5,675 30.24%
-
NP to SH 27,724 7,758 9,163 12,907 2,632 -1,836 5,675 30.22%
-
Tax Rate 12.96% 23.18% 19.47% 11.82% -5.15% - 32.31% -
Total Cost 112,692 90,306 72,170 58,692 50,751 31,126 34,835 21.59%
-
Net Worth 231,007 203,250 184,599 175,384 159,133 156,636 127,744 10.36%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 231,007 203,250 184,599 175,384 159,133 156,636 127,744 10.36%
NOSH 278,322 278,425 259,999 261,768 256,666 64,459 63,872 27.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.75% 7.91% 11.26% 18.41% 4.93% -6.27% 14.01% -
ROE 12.00% 3.82% 4.96% 7.36% 1.65% -1.17% 4.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.46 35.22 31.28 27.48 20.80 45.44 63.42 -3.73%
EPS 9.96 2.79 3.52 4.93 1.03 -2.85 8.88 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.73 0.71 0.67 0.62 2.43 2.00 -13.62%
Adjusted Per Share Value based on latest NOSH - 261,768
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.32 29.55 24.51 21.68 16.09 8.83 12.21 22.99%
EPS 8.35 2.34 2.76 3.89 0.79 -0.55 1.71 30.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6961 0.6125 0.5563 0.5285 0.4795 0.472 0.3849 10.36%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.25 0.48 0.40 0.20 0.41 1.37 0.69 -
P/RPS 0.50 1.36 1.28 0.73 1.97 3.02 1.09 -12.17%
P/EPS 2.51 17.23 11.35 4.06 39.98 -48.10 7.77 -17.15%
EY 39.84 5.80 8.81 24.65 2.50 -2.08 12.88 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.66 0.56 0.30 0.66 0.56 0.35 -2.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.28 0.38 0.52 0.36 0.41 0.68 0.72 -
P/RPS 0.55 1.08 1.66 1.31 1.97 1.50 1.14 -11.42%
P/EPS 2.81 13.64 14.75 7.30 39.98 -23.87 8.10 -16.16%
EY 35.58 7.33 6.78 13.70 2.50 -4.19 12.34 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.73 0.54 0.66 0.28 0.36 -0.94%

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