[HIL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 32.53%
YoY- -189.34%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 37,472 29,290 29,550 28,134 22,588 40,510 38,736 -2.18%
PBT -500 -2,124 -1,658 -4,294 -5,468 8,384 7,742 -
Tax 584 288 224 842 352 -2,709 -2,542 -
NP 84 -1,836 -1,434 -3,452 -5,116 5,675 5,200 -93.59%
-
NP to SH 84 -1,836 -1,434 -3,452 -5,116 5,675 5,200 -93.59%
-
Tax Rate - - - - - 32.31% 32.83% -
Total Cost 37,388 31,126 30,985 31,586 27,704 34,835 33,536 7.51%
-
Net Worth 127,050 156,252 157,557 156,618 157,317 158,510 156,639 -13.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 127,050 156,252 157,557 156,618 157,317 158,510 156,639 -13.01%
NOSH 105,000 64,037 64,047 63,925 63,950 63,915 63,934 39.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.22% -6.27% -4.85% -12.27% -22.65% 14.01% 13.42% -
ROE 0.07% -1.18% -0.91% -2.20% -3.25% 3.58% 3.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.69 45.74 46.14 44.01 35.32 63.38 60.59 -29.70%
EPS 0.08 -0.72 -2.24 -5.40 -8.00 8.88 8.13 -95.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 2.44 2.46 2.45 2.46 2.48 2.45 -37.49%
Adjusted Per Share Value based on latest NOSH - 63,857
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.22 8.77 8.85 8.42 6.76 12.13 11.60 -2.19%
EPS 0.03 -0.55 -0.43 -1.03 -1.53 1.70 1.56 -92.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3803 0.4678 0.4717 0.4689 0.471 0.4745 0.4689 -13.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.65 1.37 1.03 0.74 0.73 0.69 0.80 -
P/RPS 1.82 3.00 2.23 1.68 2.07 1.09 1.32 23.85%
P/EPS 812.50 -47.78 -45.98 -13.70 -9.13 7.77 9.84 1791.12%
EY 0.12 -2.09 -2.17 -7.30 -10.96 12.87 10.17 -94.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.42 0.30 0.30 0.28 0.33 38.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 26/02/03 21/11/02 -
Price 0.50 0.68 1.47 1.32 0.65 0.72 0.80 -
P/RPS 1.40 1.49 3.19 3.00 1.84 1.14 1.32 3.99%
P/EPS 625.00 -23.72 -65.63 -24.44 -8.13 8.11 9.84 1487.91%
EY 0.16 -4.22 -1.52 -4.09 -12.31 12.33 10.17 -93.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.60 0.54 0.26 0.29 0.33 15.55%

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