[HIL] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -3.85%
YoY- 58.71%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 55,094 51,012 45,316 40,673 43,238 44,130 10,866 194.84%
PBT 13,466 11,232 7,068 5,465 5,944 5,272 801 555.12%
Tax -2,877 -2,588 -3,356 -418 -694 -568 172 -
NP 10,589 8,644 3,712 5,047 5,249 4,704 973 390.37%
-
NP to SH 10,589 8,644 3,712 5,047 5,249 4,704 973 390.37%
-
Tax Rate 21.36% 23.04% 47.48% 7.65% 11.68% 10.77% -21.47% -
Total Cost 44,505 42,368 41,604 35,626 37,989 39,426 9,893 172.26%
-
Net Worth 148,872 145,771 142,079 138,091 138,109 134,172 122,050 14.14%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 148,872 145,771 142,079 138,091 138,109 134,172 122,050 14.14%
NOSH 63,893 63,934 63,999 62,484 63,063 62,117 55,226 10.19%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.22% 16.95% 8.19% 12.41% 12.14% 10.66% 8.95% -
ROE 7.11% 5.93% 2.61% 3.65% 3.80% 3.51% 0.80% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 86.23 79.79 70.81 65.09 68.56 71.04 19.68 167.52%
EPS 16.57 13.52 5.80 8.22 8.55 7.82 1.76 345.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.22 2.21 2.19 2.16 2.21 3.58%
Adjusted Per Share Value based on latest NOSH - 63,428
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 16.49 15.27 13.57 12.18 12.94 13.21 3.25 194.98%
EPS 3.17 2.59 1.11 1.51 1.57 1.41 0.29 391.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4457 0.4364 0.4253 0.4134 0.4135 0.4017 0.3654 14.14%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.82 0.72 0.60 0.80 0.90 1.05 1.48 -
P/RPS 0.95 0.90 0.85 1.23 1.31 1.48 7.52 -74.79%
P/EPS 4.95 5.33 10.34 9.90 10.81 13.87 84.00 -84.83%
EY 20.21 18.78 9.67 10.10 9.25 7.21 1.19 559.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.27 0.36 0.41 0.49 0.67 -35.11%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 01/09/00 31/07/00 -
Price 0.95 0.94 0.70 0.77 1.05 0.95 0.98 -
P/RPS 1.10 1.18 0.99 1.18 1.53 1.34 4.98 -63.42%
P/EPS 5.73 6.95 12.07 9.53 12.61 12.54 55.62 -77.99%
EY 17.45 14.38 8.29 10.49 7.93 7.97 1.80 354.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.32 0.35 0.48 0.44 0.44 -4.59%

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