[HIL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.66%
YoY- 1627.48%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 105,760 140,432 138,969 126,926 128,396 88,062 76,490 24.08%
PBT 25,356 31,870 34,764 33,202 28,416 9,972 3,130 302.84%
Tax -2,456 -4,130 -4,074 -2,938 -2,160 -2,164 -1,492 39.37%
NP 22,900 27,740 30,689 30,264 26,256 7,808 1,638 479.40%
-
NP to SH 22,888 27,724 30,790 30,458 26,564 7,767 1,632 480.62%
-
Tax Rate 9.69% 12.96% 11.72% 8.85% 7.60% 21.70% 47.67% -
Total Cost 82,860 112,692 108,280 96,662 102,140 80,254 74,852 7.00%
-
Net Worth 240,044 231,412 225,637 220,095 210,865 200,350 193,120 15.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 240,044 231,412 225,637 220,095 210,865 200,350 193,120 15.58%
NOSH 279,121 278,809 278,564 278,919 279,033 274,452 272,000 1.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 21.65% 19.75% 22.08% 23.84% 20.45% 8.87% 2.14% -
ROE 9.53% 11.98% 13.65% 13.84% 12.60% 3.88% 0.85% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.89 50.37 49.89 45.51 46.01 32.09 28.12 21.97%
EPS 8.20 9.95 11.05 10.92 9.52 2.83 0.60 470.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.81 0.7891 0.7557 0.73 0.71 13.61%
Adjusted Per Share Value based on latest NOSH - 278,831
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.66 42.04 41.60 38.00 38.44 26.36 22.90 24.07%
EPS 6.85 8.30 9.22 9.12 7.95 2.33 0.49 479.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.6928 0.6755 0.6589 0.6313 0.5998 0.5781 15.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.25 0.30 0.35 0.35 0.48 0.57 -
P/RPS 0.66 0.50 0.60 0.77 0.76 1.50 2.03 -52.68%
P/EPS 3.05 2.51 2.71 3.21 3.68 16.96 95.00 -89.87%
EY 32.80 39.77 36.84 31.20 27.20 5.90 1.05 889.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.37 0.44 0.46 0.66 0.80 -49.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 -
Price 0.30 0.28 0.28 0.34 0.38 0.38 0.47 -
P/RPS 0.79 0.56 0.56 0.75 0.83 1.18 1.67 -39.26%
P/EPS 3.66 2.82 2.53 3.11 3.99 13.43 78.33 -87.00%
EY 27.33 35.51 39.48 32.12 25.05 7.45 1.28 668.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.43 0.50 0.52 0.66 -34.45%

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