[HIL] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 49.92%
YoY- 836.19%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 116,151 74,416 78,319 58,554 33,011 38,939 49,013 15.45%
PBT 16,695 7,864 17,218 4,443 -882 6,850 13,220 3.96%
Tax -2,602 -1,758 -2,030 -497 346 -2,958 -2,247 2.47%
NP 14,093 6,106 15,188 3,946 -536 3,892 10,973 4.25%
-
NP to SH 14,196 6,051 14,887 3,946 -536 3,892 10,987 4.35%
-
Tax Rate 15.59% 22.36% 11.79% 11.19% - 43.18% 17.00% -
Total Cost 102,058 68,310 63,131 54,608 33,547 35,047 38,040 17.86%
-
Net Worth 210,865 177,625 175,675 161,453 105,000 157,317 153,113 5.47%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 210,865 177,625 175,675 161,453 105,000 157,317 153,113 5.47%
NOSH 279,033 253,750 258,346 260,408 105,000 63,950 63,797 27.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.13% 8.21% 19.39% 6.74% -1.62% 10.00% 22.39% -
ROE 6.73% 3.41% 8.47% 2.44% -0.51% 2.47% 7.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 41.63 29.33 30.32 22.49 31.44 60.89 76.83 -9.70%
EPS 5.09 2.38 5.76 1.52 -0.51 6.09 17.22 -18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.70 0.68 0.62 1.00 2.46 2.40 -17.50%
Adjusted Per Share Value based on latest NOSH - 260,408
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 34.77 22.28 23.45 17.53 9.88 11.66 14.67 15.45%
EPS 4.25 1.81 4.46 1.18 -0.16 1.17 3.29 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6313 0.5318 0.5259 0.4833 0.3143 0.471 0.4584 5.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.35 0.51 0.38 0.34 0.65 0.73 1.15 -
P/RPS 0.84 1.74 1.25 1.51 2.07 1.20 1.50 -9.20%
P/EPS 6.88 21.39 6.59 22.44 -127.33 11.99 6.68 0.49%
EY 14.54 4.68 15.16 4.46 -0.79 8.34 14.98 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.73 0.56 0.55 0.65 0.30 0.48 -0.70%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 -
Price 0.38 0.38 0.35 0.26 0.50 0.65 1.11 -
P/RPS 0.91 1.30 1.15 1.16 1.59 1.07 1.44 -7.35%
P/EPS 7.47 15.94 6.07 17.16 -97.95 10.68 6.45 2.47%
EY 13.39 6.28 16.46 5.83 -1.02 9.36 15.52 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.51 0.42 0.50 0.26 0.46 1.39%

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