[HIL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 181.85%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,926 128,396 88,062 76,490 69,116 56,032 81,332 34.57%
PBT 33,202 28,416 9,972 3,130 -1,220 2,012 11,315 105.09%
Tax -2,938 -2,160 -2,164 -1,492 -728 -1,112 -2,215 20.74%
NP 30,264 26,256 7,808 1,638 -1,948 900 9,100 122.96%
-
NP to SH 30,458 26,564 7,767 1,632 -1,994 812 9,101 123.90%
-
Tax Rate 8.85% 7.60% 21.70% 47.67% - 55.27% 19.58% -
Total Cost 96,662 102,140 80,254 74,852 71,064 55,132 72,232 21.45%
-
Net Worth 220,095 210,865 200,350 193,120 188,621 177,625 185,807 11.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 220,095 210,865 200,350 193,120 188,621 177,625 185,807 11.96%
NOSH 278,919 279,033 274,452 272,000 269,459 253,750 261,700 4.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.84% 20.45% 8.87% 2.14% -2.82% 1.61% 11.19% -
ROE 13.84% 12.60% 3.88% 0.85% -1.06% 0.46% 4.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.51 46.01 32.09 28.12 25.65 22.08 31.08 28.97%
EPS 10.92 9.52 2.83 0.60 -0.74 0.32 3.48 114.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7891 0.7557 0.73 0.71 0.70 0.70 0.71 7.30%
Adjusted Per Share Value based on latest NOSH - 277,624
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.25 38.69 26.54 23.05 20.83 16.88 24.51 34.57%
EPS 9.18 8.00 2.34 0.49 -0.60 0.24 2.74 124.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6632 0.6354 0.6037 0.5819 0.5684 0.5352 0.5599 11.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.35 0.48 0.57 0.44 0.51 0.40 -
P/RPS 0.77 0.76 1.50 2.03 1.72 2.31 1.29 -29.12%
P/EPS 3.21 3.68 16.96 95.00 -59.46 159.38 11.50 -57.32%
EY 31.20 27.20 5.90 1.05 -1.68 0.63 8.69 134.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.66 0.80 0.63 0.73 0.56 -14.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 -
Price 0.34 0.38 0.38 0.47 0.50 0.38 0.52 -
P/RPS 0.75 0.83 1.18 1.67 1.95 1.72 1.67 -41.38%
P/EPS 3.11 3.99 13.43 78.33 -67.57 118.75 14.95 -64.92%
EY 32.12 25.05 7.45 1.28 -1.48 0.84 6.69 184.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.52 0.66 0.71 0.54 0.73 -29.75%

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