[HIL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.42%
YoY- -64.58%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 78,319 58,554 33,011 38,939 49,013 41,136 30,918 16.74%
PBT 17,218 4,443 -882 6,850 13,220 6,431 3,072 33.26%
Tax -2,030 -497 346 -2,958 -2,247 -1,429 -256 41.19%
NP 15,188 3,946 -536 3,892 10,973 5,002 2,816 32.41%
-
NP to SH 14,887 3,946 -536 3,892 10,987 5,002 2,816 31.96%
-
Tax Rate 11.79% 11.19% - 43.18% 17.00% 22.22% 8.33% -
Total Cost 63,131 54,608 33,547 35,047 38,040 36,134 28,102 14.43%
-
Net Worth 175,675 161,453 105,000 157,317 153,113 142,079 122,144 6.24%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 175,675 161,453 105,000 157,317 153,113 142,079 122,144 6.24%
NOSH 258,346 260,408 105,000 63,950 63,797 63,999 55,268 29.29%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.39% 6.74% -1.62% 10.00% 22.39% 12.16% 9.11% -
ROE 8.47% 2.44% -0.51% 2.47% 7.18% 3.52% 2.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.32 22.49 31.44 60.89 76.83 64.28 55.94 -9.69%
EPS 5.76 1.52 -0.51 6.09 17.22 7.82 5.10 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 1.00 2.46 2.40 2.22 2.21 -17.82%
Adjusted Per Share Value based on latest NOSH - 63,950
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.45 17.53 9.88 11.66 14.67 12.31 9.26 16.74%
EPS 4.46 1.18 -0.16 1.17 3.29 1.50 0.84 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.4833 0.3143 0.471 0.4584 0.4253 0.3657 6.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.34 0.65 0.73 1.15 0.60 1.48 -
P/RPS 1.25 1.51 2.07 1.20 1.50 0.93 2.65 -11.76%
P/EPS 6.59 22.44 -127.33 11.99 6.68 7.68 29.05 -21.89%
EY 15.16 4.46 -0.79 8.34 14.98 13.03 3.44 28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.65 0.30 0.48 0.27 0.67 -2.94%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 30/05/01 - -
Price 0.35 0.26 0.50 0.65 1.11 0.70 0.00 -
P/RPS 1.15 1.16 1.59 1.07 1.44 1.09 0.00 -
P/EPS 6.07 17.16 -97.95 10.68 6.45 8.96 0.00 -
EY 16.46 5.83 -1.02 9.36 15.52 11.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.50 0.26 0.46 0.32 0.00 -

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