[HIL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -33.96%
YoY- -59.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 181,738 134,773 116,151 74,416 78,319 58,554 33,011 32.86%
PBT 42,881 31,105 16,695 7,864 17,218 4,443 -882 -
Tax -3,580 -4,204 -2,602 -1,758 -2,030 -497 346 -
NP 39,301 26,901 14,093 6,106 15,188 3,946 -536 -
-
NP to SH 39,353 26,805 14,196 6,051 14,887 3,946 -536 -
-
Tax Rate 8.35% 13.52% 15.59% 22.36% 11.79% 11.19% - -
Total Cost 142,437 107,872 102,058 68,310 63,131 54,608 33,547 27.23%
-
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 105,000 17.24%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,053 - - - - - - -
Div Payout % 23.01% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 105,000 17.24%
NOSH 278,424 279,121 279,033 253,750 258,346 260,408 105,000 17.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.63% 19.96% 12.13% 8.21% 19.39% 6.74% -1.62% -
ROE 14.42% 11.17% 6.73% 3.41% 8.47% 2.44% -0.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 65.27 48.28 41.63 29.33 30.32 22.49 31.44 12.93%
EPS 14.13 9.60 5.09 2.38 5.76 1.52 -0.51 -
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.86 0.7557 0.70 0.68 0.62 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 253,750
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 54.76 40.61 35.00 22.42 23.60 17.64 9.95 32.85%
EPS 11.86 8.08 4.28 1.82 4.49 1.19 -0.16 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8222 0.7233 0.6354 0.5352 0.5294 0.4865 0.3164 17.24%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.88 0.25 0.35 0.51 0.38 0.34 0.65 -
P/RPS 1.35 0.52 0.84 1.74 1.25 1.51 2.07 -6.87%
P/EPS 6.23 2.60 6.88 21.39 6.59 22.44 -127.33 -
EY 16.06 38.41 14.54 4.68 15.16 4.46 -0.79 -
DY 3.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.29 0.46 0.73 0.56 0.55 0.65 5.57%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 29/05/08 30/05/07 26/05/06 30/05/05 28/05/04 -
Price 0.76 0.30 0.38 0.38 0.35 0.26 0.50 -
P/RPS 1.16 0.62 0.91 1.30 1.15 1.16 1.59 -5.11%
P/EPS 5.38 3.12 7.47 15.94 6.07 17.16 -97.95 -
EY 18.60 32.01 13.39 6.28 16.46 5.83 -1.02 -
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.35 0.50 0.54 0.51 0.42 0.50 7.68%

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