[HIL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 52.47%
YoY- 2323.21%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,696 72,504 67,650 57,978 58,156 53,383 53,010 35.62%
PBT 16,064 15,016 13,664 9,990 7,260 2,503 2,282 267.74%
Tax -2,940 -2,190 -1,922 -1,682 -1,920 129 420 -
NP 13,124 12,826 11,741 8,308 5,340 2,632 2,702 187.08%
-
NP to SH 13,124 12,703 11,377 8,142 5,340 2,632 2,702 187.08%
-
Tax Rate 18.30% 14.58% 14.07% 16.84% 26.45% -5.15% -18.40% -
Total Cost 70,572 59,678 55,909 49,670 52,816 50,751 50,308 25.33%
-
Net Worth 175,675 173,694 167,684 159,438 161,453 162,243 158,521 7.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 175,675 173,694 167,684 159,438 161,453 162,243 158,521 7.09%
NOSH 258,346 259,244 257,975 253,076 260,408 261,683 259,871 -0.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.68% 17.69% 17.36% 14.33% 9.18% 4.93% 5.10% -
ROE 7.47% 7.31% 6.78% 5.11% 3.31% 1.62% 1.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.40 27.97 26.22 22.91 22.33 20.40 20.40 36.16%
EPS 5.08 4.90 4.35 3.12 1.96 1.01 1.04 188.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.65 0.63 0.62 0.62 0.61 7.51%
Adjusted Per Share Value based on latest NOSH - 249,719
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.22 21.85 20.39 17.47 17.52 16.09 15.97 35.64%
EPS 3.95 3.83 3.43 2.45 1.61 0.79 0.81 187.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.5234 0.5053 0.4804 0.4865 0.4889 0.4777 7.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.20 0.28 0.31 0.34 0.41 0.50 -
P/RPS 1.17 0.72 1.07 1.35 1.52 2.01 2.45 -38.93%
P/EPS 7.48 4.08 6.35 9.64 16.58 40.76 48.08 -71.10%
EY 13.37 24.50 15.75 10.38 6.03 2.45 2.08 246.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.43 0.49 0.55 0.66 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 -
Price 0.35 0.36 0.22 0.29 0.26 0.41 0.49 -
P/RPS 1.08 1.29 0.84 1.27 1.16 2.01 2.40 -41.30%
P/EPS 6.89 7.35 4.99 9.01 12.68 40.76 47.12 -72.27%
EY 14.51 13.61 20.05 11.09 7.89 2.45 2.12 260.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.34 0.46 0.42 0.66 0.80 -25.94%

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